{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Intro","RAB input","TAB input","RAB tracking","TAB tracking","RAB tracking summary","Tracking output"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":5,"defined_names":256,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":4,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

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

{"sheet":"RAB input","index":1,"n_rows":614,"n_cols":88,"rows_kept":281,"cut":true,"hidden":false,"merged":[[21,4,22,4],[506,4,507,4],[561,4,562,4],[506,5,507,5]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,{"$f":"IF($F$8='TAB input'!$F$8, $F$8, 'TAB input'!$F$8)&\" - RAB input - Elec TNSP \"&Intro!$I$3&\" - version \"& Intro!$M$4","v":"AusNet - RAB input - Elec TNSP RFM - Depreciation tracking module - version 1"},null,null,null,null,"Input cells in blue"]
[]
[null,null,null,null,"Year",{"$f":"IF(LEN($H$9)>4, CONCATENATE(LEFT($H$9, 4)-2 & \"-\" & IF(AND(RIGHT($H$9, 2)<\"12\", RIGHT($H$9, 2)>\"01\"), \"0\", \"\") & IF(RIGHT($H$9, 2)=\"00\", \"98\", IF(RIGHT($H$9, 2)=\"01\", \"99\", RIGHT($H$9, 2)-2))), $H$9-2)","v":"2000-01"},{"$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":"2001-02"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2002-03"},"2003-04","2004-05","2005-06","2006-07","2007-08","2008-09","2009-10","2010-11","2011-12","2012-13","2013-14","2014-15","2015-16","2016-17","2017-18","2018-19","2019-20","2020-21","2021-22","2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66",{"$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":"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"]
[]
[null,null,null,"General information"]
[]
[null,null,null,null,"Business name","AusNet"]
[null,null,null,null,"First regulatory year for tracking",null,null,"2002-03",{"$f":"IF(SUM($11:$11)=COUNTA($H$9:H$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:I$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:J$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:K$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:L$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:M$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:N$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:O$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:P$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Q$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:R$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:S$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:T$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:U$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:V$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:W$9), \"Input for next period\", \"\")","v":""},{"$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$9), \"Input for next period\", \"\")","v":"Input for next period"},{"$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$9), \"Input for next period\", \"\")","v":""}]
[null,null,null,null,"Regulatory period",null,null,{"$f":"CONCATENATE(LEFT(H9,4)&\"-\"&IF(RIGHT(H9, 2)<\"06\", \"0\",\"\")&RIGHT(H9,2)-1+H11)","v":"2002-08"},null,null,null,null,null,"2008-14",null,null,null,null,null,"2014-17",null,null,"2017-22",null,null,null,null,"2023-27"]
[null,null,null,null,"Years in regulatory period",null,null,6,null,null,null,null,null,6,null,null,null,null,null,3,null,null,5,null,null,null,null,5]
[]
[null,null,null,null,"Actual CPI inflation Rate",null,null,3.0280649926144765E-2,2.3655913978494647E-2,2.5910364145658171E-2,2.7986348122866822E-2,3.253652058432932E-2,2.9581993569131715E-2,3.6851967520299844E-2,2.108433734939763E-2,2.6548672566371723E-2,3.1034482758620641E-2,2.2044088176352838E-2,2.7450980392156765E-2,2.3076923076923217E-2,1.5037593984962294E-2,1.2962962962963065E-2,1.8281535648994485E-2,1.8850987432674993E-2,1.6740088105726914E-2,6.9324090121316573E-3,{"$f":"'[4]RFM input'!G$385","v":3.0120481927710774E-2},{"$f":"'[4]RFM input'!H$385","v":7.268170426065157E-2},{"$f":"'[4]RFM input'!I$385","v":5.3738317757009435E-2},{"$f":"'[4]RFM input'!J$385","v":2.8085735402808343E-2},{"$f":"'[4]RFM input'!K$385","v":2.5500000000000002E-2},{"$f":"'[4]RFM input'!L$385","v":0.03}]
[null,null,null,null,"Actual CPI (one year lagged)",{"$f":"G14/(1+F13)","v":1},1,{"$f":"G14*(1+G13)","v":1},{"$f":"H14*(1+H13)","v":1.0302806499261448},1.0546528803545052,1.0819793205317576,1.1122599704579024,1.1484490398818314,1.1824224519940914,1.2259970457902509,1.2518463810930576,1.2850812407680945,1.3249630723781387,1.3541706751760538,1.3913439878279454,1.4234519260085905,1.4448572181290202,1.4635868487343966,1.490343463884934,1.5184379097929983,1.543856694186009,1.5545593402462239,1.6013834167596643,1.7177746926645019,1.8100850149338561,1.8609225837198768,1.9083761096047338,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,{"$f":"BT14*(1+BT13)","v":1.9656273928928758},1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758,1.9656273928928758]
[]
[null,null,null,null,"Nominal vanilla WACC (fixed real time varying)",null,null,{"$f":"(1+0.0848193045168053)^0.25-1","v":2.0561900416071088E-2},9.1610514039465851E-2,8.5735337316925175E-2,8.8126508196987974E-2,9.0328389838055356E-2,9.2020802906920718E-2,0.10936514616839621,9.2494792542983761E-2,9.8341280977768841E-2,0.10314081035659561,9.3521664410697758E-2,9.930669251615365E-2,7.7240199824530453E-2,{"$f":"'[2]RFM input'!F392","v":6.877525619992686E-2},{"$f":"'[2]RFM input'!G392","v":6.6590790998640514E-2},{"$f":"'[2]RFM input'!H392","v":5.2109683343608548E-2},{"$f":"'[2]RFM input'!I392","v":5.2758335154165836E-2},{"$f":"'[2]RFM input'!J392","v":5.0471457993153557E-2},{"$f":"'[2]RFM input'!K392","v":3.9484721290414804E-2},{"$f":"'[4]RFM input'!G$392","v":6.2104654286164962E-2},{"$f":"'[4]RFM input'!H$392","v":9.645926951357664E-2},{"$f":"'[4]RFM input'!I$392","v":7.6588541629395657E-2},{"$f":"'[4]RFM input'!J$392","v":5.1293737517916771E-2},{"$f":"'[4]RFM input'!K$392","v":4.9176276298116495E-2},{"$f":"'[4]RFM input'!L$392","v":5.4240092846826515E-2}]
[null,null,null,null,"Nominal vanilla WACC index",{"$f":"G17/(1+G16)","v":1},1,{"$f":"G17*(1+H16)","v":1.0205619004160711},1.1140561007222816,1.2095700763076846,1.3161652635522452,1.4350523525696992,1.5671070222666283,1.7384939108183384,1.899295544436721,2.0860747012319969,2.3012341363814581]
[null,null,null,null,"Real vanilla WACC",null,null,6.064481481590378E-2,6.064481481590378E-2,6.064481481590378E-2,6.064481481590378E-2,6.064481481590378E-2,6.064481481590378E-2,6.9935903021447254E-2,6.9935903021447254E-2,6.9935903021447254E-2,6.9935903021447254E-2,6.9935903021447254E-2,6.9935903021447254E-2,5.2941548700668806E-2,5.2941548700668806E-2,5.2941548700668806E-2,3.3220820087888514E-2,3.3279987102855291E-2,3.3176000712503706E-2,3.2328199973441274E-2,{"$f":"'[2]RFM input'!$L$391","v":3.1048962640370714E-2},{"$f":"'[4]RFM input'!H$391","v":2.2166468541862328E-2},{"$f":"'[4]RFM input'!I$391","v":2.1684913120579408E-2},{"$f":"'[4]RFM input'!J$391","v":2.2573994868254177E-2},{"$f":"'[4]RFM input'!K$391","v":2.3087543927953647E-2},{"$f":"'[4]RFM input'!L$391","v":2.3534070725074185E-2}]
[null,null,null,null,"Real vanilla WACC index",{"$f":"G19/(1+G18)","v":1},1,{"$f":"G19*(1+H18)","v":1.0606448148159038},1.1249674231958628,1.1931908642495004,1.2655517032519394,1.342300851935605,1.4237044385284696,1.5232724940726008,1.6298039314933004,1.7437857411901894,1.8657389716762489,1.9962211114627337,2.1358286375233573,2.248902713353083,2.3679631058751314,2.4933267399662067,2.5761570990149458,2.6618915740450921,2.7502024908022196,2.8391115868923302,2.9272630564855939,2.9921501409409377,3.0570346567909712,3.1260441414454458,3.1982168228817898,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,{"$f":"BS19*(1+BT18)","v":3.2734838837856119},3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119,3.2734838837856119]
[]
[null,null,null,"Starting RAB and actual gross capex - As commissioned ($m, nominal)"]
[null,null,null,null,"Asset class",null,{"$f":"\"RAB (closing as at \"&$G$4&\")\"","v":"RAB (closing as at 2001-02)"},{"$f":"\"Actual gross capex (\"&H4&\")\"","v":"Actual gross capex (2002-03)"},{"$f":"IF(COUNTA($H$22:H$22)<SUM($11:$11), \"Actual gross capex (\"&I4&\")\", \"\")","v":"Actual gross capex (2003-04)"},{"$f":"IF(COUNTA($H$22:I$22)<SUM($11:$11), \"Actual gross capex (\"&J4&\")\", \"\")","v":"Actual gross capex (2004-05)"},{"$f":"IF(COUNTA($H$22:J$22)<SUM($11:$11), \"Actual gross capex (\"&K4&\")\", \"\")","v":"Actual gross capex (2005-06)"},{"$f":"IF(COUNTA($H$22:K$22)<SUM($11:$11), \"Actual gross capex (\"&L4&\")\", \"\")","v":"Actual gross capex (2006-07)"},{"$f":"IF(COUNTA($H$22:L$22)<SUM($11:$11), \"Actual gross capex (\"&M4&\")\", \"\")","v":"Actual gross capex (2007-08)"},{"$f":"IF(COUNTA($H$22:M$22)<SUM($11:$11), \"Actual gross capex (\"&N4&\")\", \"\")","v":"Actual gross capex (2008-09)"},{"$f":"IF(COUNTA($H$22:N$22)<SUM($11:$11), \"Actual gross capex (\"&O4&\")\", \"\")","v":"Actual gross capex (2009-10)"},{"$f":"IF(COUNTA($H$22:O$22)<SUM($11:$11), \"Actual gross capex (\"&P4&\")\", \"\")","v":"Actual gross capex (2010-11)"},{"$f":"IF(COUNTA($H$22:P$22)<SUM($11:$11), \"Actual gross capex (\"&Q4&\")\", \"\")","v":"Actual gross capex (2011-12)"},{"$f":"IF(COUNTA($H$22:Q$22)<SUM($11:$11), \"Actual gross capex (\"&R4&\")\", \"\")","v":"Actual gross capex (2012-13)"},{"$f":"IF(COUNTA($H$22:R$22)<SUM($11:$11), \"Actual gross capex (\"&S4&\")\", \"\")","v":"Actual gross capex (2013-14)"},{"$f":"IF(COUNTA($H$22:S$22)<SUM($11:$11), \"Actual gross capex (\"&T4&\")\", \"\")","v":"Actual gross capex (2014-15)"},{"$f":"IF(COUNTA($H$22:T$22)<SUM($11:$11), \"Actual gross capex (\"&U4&\")\", \"\")","v":"Actual gross capex (2015-16)"},{"$f":"IF(COUNTA($H$22:U$22)<SUM($11:$11), \"Actual gross capex (\"&V4&\")\", \"\")","v":"Actual gross capex (2016-17)"},{"$f":"IF(COUNTA($H$22:V$22)<SUM($11:$11), \"Actual gross capex (\"&W4&\")\", \"\")","v":"Actual gross capex (2017-18)"},{"$f":"IF(COUNTA($H$22:W$22)<SUM($11:$11), \"Actual gross capex (\"&X4&\")\", \"\")","v":"Actual gross capex (2018-19)"},{"$f":"IF(COUNTA($H$22:X$22)<SUM($11:$11), \"Actual gross capex (\"&Y4&\")\", \"\")","v":"Actual gross capex (2019-20)"},{"$f":"IF(COUNTA($H$22:Y$22)<SUM($11:$11), \"Actual gross capex (\"&Z4&\")\", \"\")","v":"Actual gross capex (2020-21)"},{"$f":"IF(COUNTA($H$22:Z$22)<SUM($11:$11), \"Actual gross capex (\"&AA4&\")\", \"\")","v":"Actual gross capex (2021-22)"},{"$f":"IF(COUNTA($H$22:AA$22)<SUM($11:$11), \"Actual gross capex (\"&AB4&\")\", \"\")","v":"Actual gross capex (2022-23)"},{"$f":"IF(COUNTA($H$22:AB$22)<SUM($11:$11), \"Actual gross capex (\"&AC4&\")\", \"\")","v":"Actual gross capex (2023-24)"},{"$f":"IF(COUNTA($H$22:AC$22)<SUM($11:$11), \"Actual gross capex (\"&AD4&\")\", \"\")","v":"Actual gross capex (2024-25)"},{"$f":"IF(COUNTA($H$22:AD$22)<SUM($11:$11), \"Actual gross capex (\"&AE4&\")\", \"\")","v":"Actual gross capex (2025-26)"},{"$f":"IF(COUNTA($H$22:AE$22)<SUM($11:$11), \"Actual gross capex (\"&AF4&\")\", \"\")","v":"Actual gross capex (2026-27)"},{"$f":"IF(COUNTA($H$22:AF$22)<SUM($11:$11), \"Actual gross capex (\"&AG4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AG$22)<SUM($11:$11), \"Actual gross capex (\"&AH4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AH$22)<SUM($11:$11), \"Actual gross capex (\"&AI4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AI$22)<SUM($11:$11), \"Actual gross capex (\"&AJ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AJ$22)<SUM($11:$11), \"Actual gross capex (\"&AK4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AK$22)<SUM($11:$11), \"Actual gross capex (\"&AL4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AL$22)<SUM($11:$11), \"Actual gross capex (\"&AM4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AM$22)<SUM($11:$11), \"Actual gross capex (\"&AN4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AN$22)<SUM($11:$11), \"Actual gross capex (\"&AO4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AO$22)<SUM($11:$11), \"Actual gross capex (\"&AP4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AP$22)<SUM($11:$11), \"Actual gross capex (\"&AQ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AQ$22)<SUM($11:$11), \"Actual gross capex (\"&AR4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AR$22)<SUM($11:$11), \"Actual gross capex (\"&AS4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AS$22)<SUM($11:$11), \"Actual gross capex (\"&AT4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AT$22)<SUM($11:$11), \"Actual gross capex (\"&AU4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AU$22)<SUM($11:$11), \"Actual gross capex (\"&AV4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AV$22)<SUM($11:$11), \"Actual gross capex (\"&AW4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AW$22)<SUM($11:$11), \"Actual gross capex (\"&AX4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AX$22)<SUM($11:$11), \"Actual gross capex (\"&AY4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AY$22)<SUM($11:$11), \"Actual gross capex (\"&AZ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AZ$22)<SUM($11:$11), \"Actual gross capex (\"&BA4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BA$22)<SUM($11:$11), \"Actual gross capex (\"&BB4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BB$22)<SUM($11:$11), \"Actual gross capex (\"&BC4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BC$22)<SUM($11:$11), \"Actual gross capex (\"&BD4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BD$22)<SUM($11:$11), \"Actual gross capex (\"&BE4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BE$22)<SUM($11:$11), \"Actual gross capex (\"&BF4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BF$22)<SUM($11:$11), \"Actual gross capex (\"&BG4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BG$22)<SUM($11:$11), \"Actual gross capex (\"&BH4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BH$22)<SUM($11:$11), \"Actual gross capex (\"&BI4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BI$22)<SUM($11:$11), \"Actual gross capex (\"&BJ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BJ$22)<SUM($11:$11), \"Actual gross capex (\"&BK4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BK$22)<SUM($11:$11), \"Actual gross capex (\"&BL4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BL$22)<SUM($11:$11), \"Actual gross capex (\"&BM4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BM$22)<SUM($11:$11), \"Actual gross capex (\"&BN4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BN$22)<SUM($11:$11), \"Actual gross capex (\"&BO4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BO$22)<SUM($11:$11), \"Actual gross capex (\"&BP4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BP$22)<SUM($11:$11), \"Actual gross capex (\"&BQ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BQ$22)<SUM($11:$11), \"Actual gross capex (\"&BR4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BR$22)<SUM($11:$11), \"Actual gross capex (\"&BS4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BS$22)<SUM($11:$11), \"Actual gross capex (\"&BT4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BT$22)<SUM($11:$11), \"Actual gross capex (\"&BU4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BU$22)<SUM($11:$11), \"Actual gross capex (\"&BV4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BV$22)<SUM($11:$11), \"Actual gross capex (\"&BW4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BW$22)<SUM($11:$11), \"Actual gross capex (\"&BX4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BX$22)<SUM($11:$11), \"Actual gross capex (\"&BY4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BY$22)<SUM($11:$11), \"Actual gross capex (\"&BZ4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BZ$22)<SUM($11:$11), \"Actual gross capex (\"&CA4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CA$22)<SUM($11:$11), \"Actual gross capex (\"&CB4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CB$22)<SUM($11:$11), \"Actual gross capex (\"&CC4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CC$22)<SUM($11:$11), \"Actual gross capex (\"&CD4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CD$22)<SUM($11:$11), \"Actual gross capex (\"&CE4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CE$22)<SUM($11:$11), \"Actual gross capex (\"&CF4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CF$22)<SUM($11:$11), \"Actual gross capex (\"&CG4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CG$22)<SUM($11:$11), \"Actual gross capex (\"&CH4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CH$22)<SUM($11:$11), \"Actual gross capex (\"&CI4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CI$22)<SUM($11:$11), \"Actual gross capex (\"&CJ4&\")\", \"\")","v":""}]
[]
[null,null,null,1,"Secondary",null,105.65122676886669,{"$f":"H14*15*1/1000*'[1]AST Depreciation'!L219/($S$14*(1+H16)^0.5)","v":1.6499999999999995},{"$f":"I14*15*1/1000*'[1]AST Depreciation'!L220/($S$14*(1+I16)^0.5)","v":10.992142636363635},{"$f":"J14*15*1/1000*'[1]AST Depreciation'!L221/($S$14*(1+J16)^0.5)","v":9.6622218234318176},{"$f":"K14*15*1/1000*'[1]AST Depreciation'!L222/($S$14*(1+K16)^0.5)","v":16.306938754888694},{"$f":"L14*15*1/1000*'[1]AST Depreciation'!L223/(S$14*(1+L16)^0.5)","v":19.104555462864987},18.73217621557831,7.1140047023382564,2.9075377874831498,10.000282885321434,11.822927495218298,13.477059207925748,19.725339989496597,40.164764456793812,15.246549637052485,{"$f":"'[2]RFM input'!G223","v":28.707639230029905},{"$f":"'[2]RFM input'!H223","v":15.250413985342211},{"$f":"'[2]RFM input'!I223","v":12.946476670803426},{"$f":"'[2]RFM input'!J223","v":24.187363762264901},{"$f":"'[2]RFM input'!K223","v":12.943617483298743},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E24,'[4]RFM input'!$E$223:$E$272,0))","v":38.376559252491731},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E24,'[4]RFM input'!$E$223:$E$272,0))","v":14.848150857779808},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E24,'[4]RFM input'!$E$223:$E$272,0))","v":19.155476785441337},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E24,'[4]RFM input'!$E$223:$E$272,0))","v":21.410996454525531},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E24,'[4]RFM input'!$E$223:$E$272,0))","v":27.839941},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E24,'[4]RFM input'!$E$223:$E$272,0))","v":34.673408999999999}]
[null,null,null,2,"Switchgear",null,220.18737676533379,1.5780000000000001,1.8041750000000001,18.664436822053037,10.937275392003299,46.381297832742078,47.67171476011427,6.1852527120347673,26.042098193474541,48.763049940649843,32.798176547020418,30.0472321262625,28.29735618939058,38.205402135977707,17.825673400143735,{"$f":"'[2]RFM input'!G224","v":29.51234152016465},{"$f":"'[2]RFM input'!H224","v":22.63745327456396},{"$f":"'[2]RFM input'!I224","v":21.509461221890586},{"$f":"'[2]RFM input'!J224","v":51.705026794032349},{"$f":"'[2]RFM input'!K224","v":31.437072281028293},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E25,'[4]RFM input'!$E$223:$E$272,0))","v":68.76634057086288},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E25,'[4]RFM input'!$E$223:$E$272,0))","v":52.691098241752648},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E25,'[4]RFM input'!$E$223:$E$272,0))","v":20.389341678105076},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E25,'[4]RFM input'!$E$223:$E$272,0))","v":10.188298801334021},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E25,'[4]RFM input'!$E$223:$E$272,0))","v":59.473421000000002},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E25,'[4]RFM input'!$E$223:$E$272,0))","v":64.769188999999997}]
[null,null,null,3,"Transformers",null,153.79964100486623,6.28,2.2292480000000001,0.75001302049999996,12.321244996839757,12.921257318226081,12.316655489399336,4.7482420277257278,6.0584698151459291,10.742147775331677,8.9261229344597215,31.745216444802885,37.248642642026979,10.519436394220545,10.043675364227035,{"$f":"'[2]RFM input'!G225","v":14.45647039558504},{"$f":"'[2]RFM input'!H225","v":21.180460310735562},{"$f":"'[2]RFM input'!I225","v":38.289787137021925},{"$f":"'[2]RFM input'!J225","v":15.374120178273687},{"$f":"'[2]RFM input'!K225","v":11.783080377475732},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E26,'[4]RFM input'!$E$223:$E$272,0))","v":6.67610401505046},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E26,'[4]RFM input'!$E$223:$E$272,0))","v":3.3832122437835577},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E26,'[4]RFM input'!$E$223:$E$272,0))","v":17.359925580029177},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E26,'[4]RFM input'!$E$223:$E$272,0))","v":10.812520725488527},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E26,'[4]RFM input'!$E$223:$E$272,0))","v":51.714159000000002},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E26,'[4]RFM input'!$E$223:$E$272,0))","v":91.913066000000001}]
[null,null,null,4,"Reactive",null,82.287072373375253,0,0.75432600000000005,3.0614579406553513,2.7576959607053113,-1.7349771822798921,0.10741420130617492,3.0506341239812372E-3,0.97777923188388771,4.6437706515155393E-2,0.52072176641606371,5.1864233332356715,1.5406729361234837,4.9608781030424298,1.0606280569760194,{"$f":"'[2]RFM input'!G226","v":0.15007790870233706},{"$f":"'[2]RFM input'!H226","v":0.23597275899681272},{"$f":"'[2]RFM input'!I226","v":0.78945089790224798},{"$f":"'[2]RFM input'!J226","v":1.7874489722826488},{"$f":"'[2]RFM input'!K226","v":4.8144537418613949},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E27,'[4]RFM input'!$E$223:$E$272,0))","v":10.52935234719242},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E27,'[4]RFM input'!$E$223:$E$272,0))","v":2.5338666386105806},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E27,'[4]RFM input'!$E$223:$E$272,0))","v":1.7074358666262193},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E27,'[4]RFM input'!$E$223:$E$272,0))","v":0.91169921890815719},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E27,'[4]RFM input'!$E$223:$E$272,0))","v":0.87517800000000001},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E27,'[4]RFM input'!$E$223:$E$272,0))","v":1.3212010000000001}]
[null,null,null,5,"Towers and Conductor",null,1030.4806141698514,13.456,13.288320000000001,14.703020814976366,6.1711043893891375,0.55135509754618039,2.3562396072502012,5.3732404234088076,18.850413130018964,9.0427888191595027,40.476023009096949,37.671501672084112,27.500377860620652,24.276042344595236,18.474459016879393,{"$f":"'[2]RFM input'!G227","v":21.764053960694866},{"$f":"'[2]RFM input'!H227","v":24.867078550864814},{"$f":"'[2]RFM input'!I227","v":9.3671183242489509},{"$f":"'[2]RFM input'!J227","v":20.719795947058962},{"$f":"'[2]RFM input'!K227","v":29.55079108326586},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E28,'[4]RFM input'!$E$223:$E$272,0))","v":34.690149883568324},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E28,'[4]RFM input'!$E$223:$E$272,0))","v":1.5154203294397743},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E28,'[4]RFM input'!$E$223:$E$272,0))","v":3.7578938010730067},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E28,'[4]RFM input'!$E$223:$E$272,0))","v":55.989632405430953},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E28,'[4]RFM input'!$E$223:$E$272,0))","v":48.375354999999999},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E28,'[4]RFM input'!$E$223:$E$272,0))","v":88.062518999999995}]
[null,null,null,6,"Establishment",null,31.161199039422044,0.71699999999999997,8.3084680000000013,6.5923401861844075,26.159263039129534,19.655688081890311,14.142512632023376,12.221990218235275,10.938157138145753,6.2669510579040617,6.2925696703306429,21.123723630333391,23.048375485368489,29.348804584305554,27.184878466208893,{"$f":"'[2]RFM input'!G228","v":9.7540009764565596},{"$f":"'[2]RFM input'!H228","v":15.682806111881192},{"$f":"'[2]RFM input'!I228","v":10.452635761893697},{"$f":"'[2]RFM input'!J228","v":20.986084450359563},{"$f":"'[2]RFM input'!K228","v":21.801225541737402},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E29,'[4]RFM input'!$E$223:$E$272,0))","v":6.777077549634873},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E29,'[4]RFM input'!$E$223:$E$272,0))","v":5.8275847704900539},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E29,'[4]RFM input'!$E$223:$E$272,0))","v":7.821085643219126},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E29,'[4]RFM input'!$E$223:$E$272,0))","v":7.0055514879132925},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E29,'[4]RFM input'!$E$223:$E$272,0))","v":20.722286},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E29,'[4]RFM input'!$E$223:$E$272,0))","v":37.844399000000003}]
[null,null,null,7,"Communications",null,4.5896137237930841,0.98199999999999998,2.5744799999999999,5.8480823727879514,2.7325219561541676,0.21919466637632501,1.1328154523602714,0.32653203990832302,1.996055823223396,11.787997568000771,6.6114127277479096,5.8272848115700882,8.634042372587615,19.635342159345022,3.6734818073850484,{"$f":"'[2]RFM input'!G229","v":10.331201363411239},{"$f":"'[2]RFM input'!H229","v":1.8495981488968045},{"$f":"'[2]RFM input'!I229","v":6.7410139487378622},{"$f":"'[2]RFM input'!J229","v":29.479503243585892},{"$f":"'[2]RFM input'!K229","v":13.438425684786846},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E30,'[4]RFM input'!$E$223:$E$272,0))","v":13.534926677989571},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E30,'[4]RFM input'!$E$223:$E$272,0))","v":1.4126404780616788},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E30,'[4]RFM input'!$E$223:$E$272,0))","v":7.2666501418096798},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E30,'[4]RFM input'!$E$223:$E$272,0))","v":1.2972779658097711},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E30,'[4]RFM input'!$E$223:$E$272,0))","v":20.095025},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E30,'[4]RFM input'!$E$223:$E$272,0))","v":34.717081999999998}]
[null,null,null,8,"Inventory",null,2.4717133123654795,3.4418480000000001E-2,1.57805258,0.39757901000000001,1.6535878700000002,-0.12932106000000054,0,0,0,0,0,0,0.82268350999999973,1.8376839299999996,-0.2882583161984682,{"$f":"'[2]RFM input'!G230","v":-1.6880570638015195},{"$f":"'[2]RFM input'!H230","v":1.5179412800000007},{"$f":"'[2]RFM input'!I230","v":-0.62547339000000068},{"$f":"'[2]RFM input'!J230","v":1.2752103299999982},{"$f":"'[2]RFM input'!K230","v":2.0383031000000016},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E31,'[4]RFM input'!$E$223:$E$272,0))","v":1.094280949999999},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E31,'[4]RFM input'!$E$223:$E$272,0))","v":1.9279231216422033},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E31,'[4]RFM input'!$E$223:$E$272,0))","v":2.2880039999999102E-2},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E31,'[4]RFM input'!$E$223:$E$272,0))","v":1.0112732600000016},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E31,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E31,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,9,"IT",null,14.804928114074846,3.98684839,6.3202018479427116,4.4411027029653267,9.6313948491237422,4.9984626164749777,9.6615777238275289,2.7772882396711283,12.100843923290508,4.6142852957162841,8.9131624627816457,8.3641409152646098,14.719180980357644,3.8346741475394404,33.452068014270438,{"$f":"'[2]RFM input'!G231","v":6.5930119576154818},{"$f":"'[2]RFM input'!H231","v":5.9121176607141281},{"$f":"'[2]RFM input'!I231","v":13.212726704499294},{"$f":"'[2]RFM input'!J231","v":11.755961550635398},{"$f":"'[2]RFM input'!K231","v":12.980151541052441},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E32,'[4]RFM input'!$E$223:$E$272,0))","v":14.421668170315765},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E32,'[4]RFM input'!$E$223:$E$272,0))","v":2.2201684214168624},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E32,'[4]RFM input'!$E$223:$E$272,0))","v":1.0627886409838863},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E32,'[4]RFM input'!$E$223:$E$272,0))","v":2.9800684568165665},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E32,'[4]RFM input'!$E$223:$E$272,0))","v":9.7308920000000008},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E32,'[4]RFM input'!$E$223:$E$272,0))","v":13.682}]
[null,null,null,10,"Vehicles",null,5.309290004130709,0.31785222999999996,1.3233191772686261,0.92997954000000005,1.4771064599999999,0.9606276424804171,0.98892180108156835,0.42729831163171672,0.52302240367074948,-1.0274339173780773E-2,0.17728579657636825,0.93259868584292682,1.6096788331765917,0.67303633126232487,0.68844100552316001,{"$f":"'[2]RFM input'!G232","v":0.48839939125078502},{"$f":"'[2]RFM input'!H232","v":0.3673066371384367},{"$f":"'[2]RFM input'!I232","v":1.1704070466654692},{"$f":"'[2]RFM input'!J232","v":7.3363847063700902E-2},{"$f":"'[2]RFM input'!K232","v":0},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E33,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E33,'[4]RFM input'!$E$223:$E$272,0))","v":0.16747539282788959},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E33,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E33,'[4]RFM input'!$E$223:$E$272,0))","v":0.87088608387151334},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E33,'[4]RFM input'!$E$223:$E$272,0))","v":0.58443400000000001},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E33,'[4]RFM input'!$E$223:$E$272,0))","v":1.267509}]
[null,null,null,11,"Other (non-network)",null,4.1810656802484765,0.57512257000000011,2.0674917319485688,3.5262205099999999,2.5651204108266548,0.18737731223886012,2.240709994448828,0.41521095910851025,1.8720587826366799,4.4367352786383636,2.1844912304845234,4.4830927164345642,4.7494108467278355,3.1874545308005962,0.93648951106652889,{"$f":"'[2]RFM input'!G233","v":1.6682347915923907},{"$f":"'[2]RFM input'!H233","v":1.5217545003262372},{"$f":"'[2]RFM input'!I233","v":2.7925514124781992},{"$f":"'[2]RFM input'!J233","v":2.7957907186106317},{"$f":"'[2]RFM input'!K233","v":3.9494263342151545},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E34,'[4]RFM input'!$E$223:$E$272,0))","v":1.9204908525494371},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E34,'[4]RFM input'!$E$223:$E$272,0))","v":5.5593385217053743},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E34,'[4]RFM input'!$E$223:$E$272,0))","v":1.8642515796113106},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E34,'[4]RFM input'!$E$223:$E$272,0))","v":1.5616551821376055},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E34,'[4]RFM input'!$E$223:$E$272,0))","v":1.2631589999999999},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E34,'[4]RFM input'!$E$223:$E$272,0))","v":3}]
[null,null,null,12,"Premises",null,3.3991758516130952,0.67417681000000007,0.47769766284009135,0.63410447000000003,5.9252014609521009,0.10673114893948701,0.14544680535415355,-2.0064185163286577E-2,0.3504006243378423,8.2982026031278369E-2,0.13855299403522781,6.3726524792831307E-2,0.2441075824500834,0.44512568635885108,0,{"$f":"'[2]RFM input'!G234","v":0},{"$f":"'[2]RFM input'!H234","v":0},{"$f":"'[2]RFM input'!I234","v":0},{"$f":"'[2]RFM input'!J234","v":0},{"$f":"'[2]RFM input'!K234","v":0},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E35,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E35,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E35,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E35,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E35,'[4]RFM input'!$E$223:$E$272,0))","v":0.21187600000000001},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E35,'[4]RFM input'!$E$223:$E$272,0))","v":0.22500000000000001}]
[null,null,null,13,"Land",null,86.615601967213124,0,0,0,0,0,0,0,0.191692,0,0,0,0,0,0,{"$f":"'[2]RFM input'!G235","v":0},{"$f":"'[2]RFM input'!H235","v":0},{"$f":"'[2]RFM input'!I235","v":0},{"$f":"'[2]RFM input'!J235","v":0},{"$f":"'[2]RFM input'!K235","v":0},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E36,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E36,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E36,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E36,'[4]RFM input'!$E$223:$E$272,0))","v":1.1682486516232047},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E36,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E36,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,14,"Easements",null,95.372954132637858,0,5.7000000000000002E-2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'[2]RFM input'!G236","v":0},{"$f":"'[2]RFM input'!H236","v":0},{"$f":"'[2]RFM input'!I236","v":0},{"$f":"'[2]RFM input'!J236","v":0},{"$f":"'[2]RFM input'!K236","v":0},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E37,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E37,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E37,'[4]RFM input'!$E$223:$E$272,0))","v":0.14628157375221099},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E37,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E37,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E37,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,15,"Equity raising costs (2003-08)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'[2]RFM input'!G237","v":0},{"$f":"'[2]RFM input'!H237","v":0},{"$f":"'[2]RFM input'!I237","v":0},{"$f":"'[2]RFM input'!J237","v":0},{"$f":"'[2]RFM input'!K237","v":0},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E38,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E38,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E38,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E38,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E38,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E38,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,16,"Inventory Adjustment (Other non-network)",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'[2]RFM input'!G238","v":0},{"$f":"'[2]RFM input'!H238","v":0},{"$f":"'[2]RFM input'!I238","v":0},{"$f":"'[2]RFM input'!J238","v":0},{"$f":"'[2]RFM input'!K238","v":0},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E39,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E39,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E39,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E39,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E39,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E39,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,17,"Accelerated Depr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]RFM input'!G239","v":0},{"$f":"'[2]RFM input'!H239","v":0},{"$f":"'[2]RFM input'!I239","v":0},{"$f":"'[2]RFM input'!J239","v":0},{"$f":"'[2]RFM input'!K239","v":0},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E40,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E40,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E40,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E40,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E40,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E40,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,18,"Insulators - Already Decommissioned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]RFM input'!G240","v":0},{"$f":"'[2]RFM input'!H240","v":0},{"$f":"'[2]RFM input'!I240","v":0},{"$f":"'[2]RFM input'!J240","v":0},{"$f":"'[2]RFM input'!K240","v":0},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E41,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E41,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E41,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E41,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E41,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E41,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,19,"Insulators - Decommission 2022-2027",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]RFM input'!G241","v":0},{"$f":"'[2]RFM input'!H241","v":0},{"$f":"'[2]RFM input'!I241","v":0},{"$f":"'[2]RFM input'!J241","v":0},{"$f":"'[2]RFM input'!K241","v":0},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E42,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E42,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E42,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E42,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E42,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E42,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,20,"Polymeric Insulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]RFM input'!G242","v":0},{"$f":"'[2]RFM input'!H242","v":0},{"$f":"'[2]RFM input'!I242","v":0},{"$f":"'[2]RFM input'!J242","v":0},{"$f":"'[2]RFM input'!K242","v":0},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E43,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E43,'[4]RFM input'!$E$223:$E$272,0))","v":0.60160470102157038},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E43,'[4]RFM input'!$E$223:$E$272,0))","v":6.5593329499350999},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E43,'[4]RFM input'!$E$223:$E$272,0))","v":2.3537931386052335},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E43,'[4]RFM input'!$E$223:$E$272,0))","v":12.399813},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E43,'[4]RFM input'!$E$223:$E$272,0))","v":19.546893000000001}]
[null,null,null,21,"Instrument Transformers - Already Decommissioned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]RFM input'!G243","v":0},{"$f":"'[2]RFM input'!H243","v":0},{"$f":"'[2]RFM input'!I243","v":0},{"$f":"'[2]RFM input'!J243","v":0},{"$f":"'[2]RFM input'!K243","v":0},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E44,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E44,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E44,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E44,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E44,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E44,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,22,"Instrument Transformers - Decommission 2022-2027",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]RFM input'!G244","v":0},{"$f":"'[2]RFM input'!H244","v":0},{"$f":"'[2]RFM input'!I244","v":0},{"$f":"'[2]RFM input'!J244","v":0},{"$f":"'[2]RFM input'!K244","v":0},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E45,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E45,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E45,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E45,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E45,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E45,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]RFM input'!G245","v":0},{"$f":"'[2]RFM input'!H245","v":0},{"$f":"'[2]RFM input'!I245","v":0},{"$f":"'[2]RFM input'!J245","v":0},{"$f":"'[2]RFM input'!K245","v":0},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E46,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E46,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E46,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E46,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E46,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E46,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,24,"Lease L&B 2019-20 < 20 years rem life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]RFM input'!G246","v":0},{"$f":"'[2]RFM input'!H246","v":0},{"$f":"'[2]RFM input'!I246","v":0},{"$f":"'[2]RFM input'!J246","v":0},{"$f":"'[2]RFM input'!K246","v":0},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E47,'[4]RFM input'!$E$223:$E$272,0))","v":-2.5620396505384173},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E47,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E47,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E47,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E47,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E47,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,25,"Lease L&B 2019-20 > 20 years rem life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]RFM input'!G247","v":0},{"$f":"'[2]RFM input'!H247","v":0},{"$f":"'[2]RFM input'!I247","v":0},{"$f":"'[2]RFM input'!J247","v":0},{"$f":"'[2]RFM input'!K247","v":0},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E48,'[4]RFM input'!$E$223:$E$272,0))","v":2.1471062898284763},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E48,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E48,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E48,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E48,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E48,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,26,"Lease L&B 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]RFM input'!G248","v":0},{"$f":"'[2]RFM input'!H248","v":0},{"$f":"'[2]RFM input'!I248","v":0},{"$f":"'[2]RFM input'!J248","v":0},{"$f":"'[2]RFM input'!K248","v":0},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E49,'[4]RFM input'!$E$223:$E$272,0))","v":-2.6475136044844341},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E49,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E49,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E49,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E49,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E49,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,27,"Lease L&B 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]RFM input'!G249","v":0},{"$f":"'[2]RFM input'!H249","v":0},{"$f":"'[2]RFM input'!I249","v":0},{"$f":"'[2]RFM input'!J249","v":0},{"$f":"'[2]RFM input'!K249","v":0},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E50,'[4]RFM input'!$E$223:$E$272,0))","v":0.26156257171311975},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E50,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E50,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E50,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E50,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E50,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,28,"Lease L&B 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]RFM input'!G250","v":0},{"$f":"'[2]RFM input'!H250","v":0},{"$f":"'[2]RFM input'!I250","v":0},{"$f":"'[2]RFM input'!J250","v":0},{"$f":"'[2]RFM input'!K250","v":0},{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E51,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E51,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E51,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E51,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E51,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E51,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,29,"Lease L&B 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E52,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E52,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E52,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E52,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E52,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E52,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E53,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E53,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E53,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E53,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E53,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E53,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,31,"Lease L&B 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E54,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E54,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E54,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E54,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E54,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E54,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,32,"Lease L&B 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E55,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E55,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E55,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E55,'[4]RFM input'!$E$223:$E$272,0))","v":1.6483026148000006E-2},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E55,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E55,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E56,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E56,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E56,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E56,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E56,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E56,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E57,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E57,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E57,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E57,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E57,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E57,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E58,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E58,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E58,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E58,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E58,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E58,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E59,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E59,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E59,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E59,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E59,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E59,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E60,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E60,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E60,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E60,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E60,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E60,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E61,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E61,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E61,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E61,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E61,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E61,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E62,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E62,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E62,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E62,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E62,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E62,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E63,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E63,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E63,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E63,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E63,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E63,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,41,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E64,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E64,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E64,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E64,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E64,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E64,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E65,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E65,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E65,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E65,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E65,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E65,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,43,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E66,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E66,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E66,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E66,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E66,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E66,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E67,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E67,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E67,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E67,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E67,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E67,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E68,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E68,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E68,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E68,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E68,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E68,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,46,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E69,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E69,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E69,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E69,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E69,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E69,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,47,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E70,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E70,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E70,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E70,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E70,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E70,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,48,"Buildings - capital works",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E71,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E71,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E71,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E71,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E71,'[4]RFM input'!$E$223:$E$272,0))","v":0.75482800000000005},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E71,'[4]RFM input'!$E$223:$E$272,0))","v":13.553952000000001}]
[null,null,null,49,"In-house software",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E72,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E72,'[4]RFM input'!$E$223:$E$272,0))","v":9.9803587537010969},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E72,'[4]RFM input'!$E$223:$E$272,0))","v":9.8104040547848523},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E72,'[4]RFM input'!$E$223:$E$272,0))","v":11.476544829678128},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E72,'[4]RFM input'!$E$223:$E$272,0))","v":15.532522999999999},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E72,'[4]RFM input'!$E$223:$E$272,0))","v":41.536684999999999}]
[null,null,null,50,"Equity raising costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$223:G$272,MATCH($E73,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$223:H$272,MATCH($E73,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$223:I$272,MATCH($E73,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$223:J$272,MATCH($E73,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$223:K$272,MATCH($E73,'[4]RFM input'!$E$223:$E$272,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$223:L$272,MATCH($E73,'[4]RFM input'!$E$223:$E$272,0))","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G24:G73)","v":1840.3114729077915},{"$f":"SUM(H24:H73)","v":30.251418479999995},51.774922636363641,69.210559213554262,98.638455540012387,103.22224893749981,109.49618468274402,39.57204608302321,82.808528853311415,105.77338401409459,118.86144663416776,158.92200006854929,168.13986922832652,177.08864480424151,128.29808596353428,121.73737443170174,111.02290321946018,116.64615573614167,180.13966979416767,144.7365471687219,193.98606587617422,102.6688424722331,96.923748335370973,129.05492968829049,269.57288999999997,446.11290400000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT24:BT73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual asset disposals - As decommissioned ($m, nominal)"]
[null,null,null,null,{"$f":"$E$22","v":"Asset class"},null,null,{"$f":"IF(H$22=\"\", \"\", \"Actual asset disposals \n(\"&H$4&\")\")","v":"Actual asset disposals \n(2002-03)"},"Actual asset disposals \n(2003-04)","Actual asset disposals \n(2004-05)","Actual asset disposals \n(2005-06)","Actual asset disposals \n(2006-07)","Actual asset disposals \n(2007-08)","Actual asset disposals \n(2008-09)","Actual asset disposals \n(2009-10)","Actual asset disposals \n(2010-11)","Actual asset disposals \n(2011-12)","Actual asset disposals \n(2012-13)","Actual asset disposals \n(2013-14)","Actual asset disposals \n(2014-15)","Actual asset disposals \n(2015-16)","Actual asset disposals \n(2016-17)","Actual asset disposals \n(2017-18)","Actual asset disposals \n(2018-19)","Actual asset disposals \n(2019-20)","Actual asset disposals \n(2020-21)","Actual asset disposals \n(2021-22)","Actual asset disposals \n(2022-23)","Actual asset disposals \n(2023-24)","Actual asset disposals \n(2024-25)","Actual asset disposals \n(2025-26)","Actual asset disposals \n(2026-27)","","","","","","","",{"$f":"IF(AN$22=\"\", \"\", \"Actual asset disposals \n(\"&AN$4&\")\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,{"$f":"E24","v":"Secondary"},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'[2]RFM input'!G277","v":0},{"$f":"'[2]RFM input'!H277","v":0},{"$f":"'[2]RFM input'!I277","v":0},{"$f":"'[2]RFM input'!J277","v":0},{"$f":"'[2]RFM input'!K277","v":0},{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E78,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E78,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E78,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E78,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E78,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E78,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Switchgear",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'[2]RFM input'!G278","v":0},{"$f":"'[2]RFM input'!H278","v":5.9090910000000001},{"$f":"'[2]RFM input'!I278","v":0},{"$f":"'[2]RFM input'!J278","v":0},{"$f":"'[2]RFM input'!K278","v":0},{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E79,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E79,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E79,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E79,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E79,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E79,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Transformers",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"0.25101078267533/(1+V16)^0.5","v":0.24304878985684963},{"$f":"'[2]RFM input'!H279","v":0},{"$f":"'[2]RFM input'!I279","v":0.55000000000000004},{"$f":"'[2]RFM input'!J279","v":0},{"$f":"'[2]RFM input'!K279","v":0},{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E80,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E80,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E80,'[4]RFM input'!$E$277:$E$326,0))","v":0.33417834999999996},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E80,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E80,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E80,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Reactive",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"11.3124257941115/(1+V16)^0.5","v":10.953598766952238},{"$f":"'[2]RFM input'!H280","v":0},{"$f":"'[2]RFM input'!I280","v":0},{"$f":"'[2]RFM input'!J280","v":0},{"$f":"'[2]RFM input'!K280","v":0},{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E81,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E81,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E81,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E81,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E81,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E81,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Towers and Conductor",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'[2]RFM input'!G281","v":0},{"$f":"'[2]RFM input'!H281","v":0},{"$f":"'[2]RFM input'!I281","v":0},{"$f":"'[2]RFM input'!J281","v":0},{"$f":"'[2]RFM input'!K281","v":0},{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E82,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E82,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E82,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E82,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E82,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E82,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Establishment",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'[2]RFM input'!G282","v":0},{"$f":"'[2]RFM input'!H282","v":0},{"$f":"'[2]RFM input'!I282","v":0},{"$f":"'[2]RFM input'!J282","v":0},{"$f":"'[2]RFM input'!K282","v":0},{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E83,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E83,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E83,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E83,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E83,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E83,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Communications",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'[2]RFM input'!G283","v":0},{"$f":"'[2]RFM input'!H283","v":0},{"$f":"'[2]RFM input'!I283","v":0},{"$f":"'[2]RFM input'!J283","v":0},{"$f":"'[2]RFM input'!K283","v":0},{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E84,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E84,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E84,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E84,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E84,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E84,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Inventory",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'[2]RFM input'!G284","v":0},{"$f":"'[2]RFM input'!H284","v":0},{"$f":"'[2]RFM input'!I284","v":0},{"$f":"'[2]RFM input'!J284","v":0},{"$f":"'[2]RFM input'!K284","v":0},{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E85,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E85,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E85,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E85,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E85,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E85,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"IT",null,null,0,0,0,0,0,5.1799999999999992E-2,0.194383,0,7.54E-4,0,0,0,0,0,{"$f":"'[2]RFM input'!G285","v":0},{"$f":"'[2]RFM input'!H285","v":0},{"$f":"'[2]RFM input'!I285","v":0},{"$f":"'[2]RFM input'!J285","v":0},{"$f":"'[2]RFM input'!K285","v":0},{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E86,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E86,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E86,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E86,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E86,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E86,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Vehicles",null,null,0.65600000000000003,0.92600000000000005,0.54200000000000004,0.79100000000000004,0.19664682999999999,2.2199999999999998E-3,0.476952895115272,3.1290331880908809E-2,0.141208,0,0,0.18,0.08,0.11187912,{"$f":"'[2]RFM input'!G286","v":0.1165935},{"$f":"'[2]RFM input'!H286","v":8.8023070000000009E-2},{"$f":"'[2]RFM input'!I286","v":8.74868E-3},{"$f":"'[2]RFM input'!J286","v":0.15069682705542012},{"$f":"'[2]RFM input'!K286","v":0.11489252000000001},{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E87,'[4]RFM input'!$E$277:$E$326,0))","v":0.57856595999999993},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E87,'[4]RFM input'!$E$277:$E$326,0))","v":4.3623419999999996E-2},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E87,'[4]RFM input'!$E$277:$E$326,0))","v":5.2722809999999995E-2},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E87,'[4]RFM input'!$E$277:$E$326,0))","v":9.4447539999999996E-2},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E87,'[4]RFM input'!$E$277:$E$326,0))","v":0.36598899700238302},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E87,'[4]RFM input'!$E$277:$E$326,0))","v":0.38549251888747632}]
[null,null,null,null,"Other (non-network)",null,null,0,0,0,0,0,1.702E-2,1.1655238422892384E-2,0,8.1670000000000006E-3,0,0,0.19,0,0,{"$f":"'[2]RFM input'!G287","v":0},{"$f":"'[2]RFM input'!H287","v":0},{"$f":"'[2]RFM input'!I287","v":6.4980250000000003E-2},{"$f":"'[2]RFM input'!J287","v":0},{"$f":"'[2]RFM input'!K287","v":0},{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E88,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E88,'[4]RFM input'!$E$277:$E$326,0))","v":1.0921307400000002},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E88,'[4]RFM input'!$E$277:$E$326,0))","v":3.9086650000000001E-2},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E88,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E88,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E88,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Premises",null,null,0,0,0,0,0,2.96E-3,0,0,0,0,0,0,0,0,{"$f":"'[2]RFM input'!G288","v":0},{"$f":"'[2]RFM input'!H288","v":0},{"$f":"'[2]RFM input'!I288","v":0},{"$f":"'[2]RFM input'!J288","v":0},{"$f":"'[2]RFM input'!K288","v":0},{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E89,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E89,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E89,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E89,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E89,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E89,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Land",null,null,6.0999999999999999E-2,0,1.522,0.78600000000000003,0,0,0,0,0.47400000000000003,0.96799999999999997,2.1102717126026103,0.04,7.34,0,{"$f":"'[2]RFM input'!G289","v":0},{"$f":"'[2]RFM input'!H289","v":7.9286000000000005E-4},{"$f":"'[2]RFM input'!I289","v":9.9199999999999999E-5},{"$f":"'[2]RFM input'!J289","v":2.45111261},{"$f":"'[2]RFM input'!K289","v":0},{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E90,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E90,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E90,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E90,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E90,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E90,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Easements",null,null,0,0,0,0,0,0,0,0,0,0,0,0.01,0,0,{"$f":"'[2]RFM input'!G290","v":4.5454499999999995E-3},{"$f":"'[2]RFM input'!H290","v":0},{"$f":"'[2]RFM input'!I290","v":0},{"$f":"'[2]RFM input'!J290","v":0},{"$f":"'[2]RFM input'!K290","v":0},{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E91,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E91,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E91,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E91,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E91,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E91,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Equity raising costs (2003-08)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'[2]RFM input'!G291","v":0},{"$f":"'[2]RFM input'!H291","v":0},{"$f":"'[2]RFM input'!I291","v":0},{"$f":"'[2]RFM input'!J291","v":0},{"$f":"'[2]RFM input'!K291","v":0},{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E92,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E92,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E92,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E92,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E92,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E92,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Inventory Adjustment (Other non-network)",null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'[2]RFM input'!G292","v":0},{"$f":"'[2]RFM input'!H292","v":0},{"$f":"'[2]RFM input'!I292","v":0},{"$f":"'[2]RFM input'!J292","v":0},{"$f":"'[2]RFM input'!K292","v":0},{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E93,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E93,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E93,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E93,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E93,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E93,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Accelerated Depr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E94,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E94,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E94,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E94,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E94,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E94,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Insulators - Already Decommissioned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E95,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E95,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E95,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E95,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E95,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E95,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Insulators - Decommission 2022-2027",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E96,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E96,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E96,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E96,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E96,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E96,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Polymeric Insulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E97,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E97,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E97,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E97,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E97,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E97,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Instrument Transformers - Already Decommissioned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E98,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E98,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E98,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E98,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E98,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E98,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Instrument Transformers - Decommission 2022-2027",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E99,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E99,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E99,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E99,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E99,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E99,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E100,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E100,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E100,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E100,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E100,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E100,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Lease L&B 2019-20 < 20 years rem life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E101,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E101,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E101,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E101,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E101,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E101,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Lease L&B 2019-20 > 20 years rem life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E102,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E102,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E102,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E102,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E102,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E102,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Lease L&B 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E103,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E103,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E103,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E103,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E103,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E103,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Lease L&B 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E104,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E104,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E104,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E104,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E104,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E104,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Lease L&B 2022-23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E105,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E105,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E105,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E105,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E105,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E105,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Lease L&B 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E106,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E106,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E106,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E106,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E106,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E106,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E107,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E107,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E107,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E107,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E107,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E107,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Lease L&B 2025-26",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E108,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E108,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E108,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E108,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E108,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E108,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Lease L&B 2026-27",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E109,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E109,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E109,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E109,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E109,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E109,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,{"$f":"E56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E110,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E110,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E110,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E110,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E110,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E110,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E111,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E111,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E111,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E111,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E111,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E111,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E112,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E112,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E112,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E112,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E112,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E112,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E113,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E113,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E113,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E113,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E113,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E113,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E114,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E114,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E114,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E114,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E114,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E114,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E115,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E115,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E115,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E115,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E115,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E115,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E116,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E116,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E116,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E116,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E116,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E116,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E117,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E117,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E117,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E117,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E117,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E117,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E118,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E118,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E118,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E118,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E118,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E118,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E119,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E119,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E119,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E119,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E119,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E119,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E120,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E120,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E120,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E120,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E120,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E120,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E121,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E121,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E121,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E121,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E121,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E121,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E122,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E122,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E122,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E122,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E122,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E122,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E123,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E123,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E123,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E123,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E123,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E123,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E124,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E124,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E124,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E124,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E124,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E124,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"Buildings - capital works",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E125,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E125,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E125,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E125,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E125,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E125,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,"In-house software",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!G$277:G$326,MATCH($E126,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!H$277:H$326,MATCH($E126,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!I$277:I$326,MATCH($E126,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!J$277:J$326,MATCH($E126,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!K$277:K$326,MATCH($E126,'[4]RFM input'!$E$277:$E$326,0))","v":0},{"$f":"INDEX('[4]RFM input'!L$277:L$326,MATCH($E126,'[4]RFM input'!$E$277:$E$326,0))","v":0}]
[null,null,null,null,{"$f":"$E$22","v":"Asset class"},{"$f":"\"RAB standard life - previous period (\"&LEFT($H$10, 4)-5&\"-\"&IF(RIGHT($H$10, 2)-5<10, \"0\", \"\")&RIGHT($H$10, 2)-5&\")\"","v":"RAB standard life - previous period (1997-03)"},{"$f":"\"RAB remaining life (as at \n\"&$G$4&\")\"","v":"RAB remaining life (as at \n2001-02)"},{"$f":"IF(H$10<>\"\", \"RAB standard life (\"&H$10&\")\", \"\")","v":"RAB standard life (2002-08)"},{"$f":"IF(I$10<>\"\", \"RAB standard life (\"&I$10&\")\", \"\")","v":""},"","","","","RAB standard life (2008-14)","","","","","","RAB standard life (2014-17)","","","RAB standard life (2017-22)","","","","","RAB standard life (2023-27)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"RAB standard life (\"&BU$10&\")\", \"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,"Transformers",null,15.75,45,null,null,null,null,null,45,null,null,null,null,null,45,null,null,45,null,null,null,null,{"$f":"INDEX('[4]RFM input'!$L$7:$L$56,MATCH($E134,'[4]RFM input'!$F$7:$F$56,0))","v":45}]
[null,null,null,null,"Towers and Conductor",null,33.75,60,null,null,null,null,null,60,null,null,null,null,null,60,null,null,60,null,null,null,null,{"$f":"INDEX('[4]RFM input'!$L$7:$L$56,MATCH($E136,'[4]RFM input'!$F$7:$F$56,0))","v":60}]
[null,null,null,null,"Vehicles",null,8.75,10,null,null,null,null,null,7,null,null,null,null,null,7,null,null,7,null,null,null,null,{"$f":"INDEX('[4]RFM input'!$L$7:$L$56,MATCH($E141,'[4]RFM input'!$F$7:$F$56,0))","v":7}]
[null,null,null,null,"Equity raising costs (2003-08)",null,"n/a","n/a",null,null,null,null,null,27.570707579950131,null,null,null,null,null,27.570707579950131,null,null,27.570707579950131,null,null,null,null,{"$f":"INDEX('[4]RFM input'!$L$7:$L$56,MATCH($E146,'[4]RFM input'!$F$7:$F$56,0))","v":"n/a"}]
[null,null,null,null,"Insulators - Decommission 2022-2027",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.078805380010436,null,null,null,null,{"$f":"INDEX('[4]RFM input'!$L$7:$L$56,MATCH($E150,'[4]RFM input'!$F$7:$F$56,0))","v":5}]
[null,null,null,null,"Polymeric Insulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.078805380010436,null,null,null,null,{"$f":"INDEX('[4]RFM input'!$L$7:$L$56,MATCH($E151,'[4]RFM input'!$F$7:$F$56,0))","v":35}]
[null,null,null,null,"Lease L&B 2019-20 > 20 years rem life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!$L$7:$L$56,MATCH($E156,'[4]RFM input'!$F$7:$F$56,0))","v":"n/a"}]
[null,null,null,null,"Lease L&B 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!$L$7:$L$56,MATCH($E160,'[4]RFM input'!$F$7:$F$56,0))","v":19}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"In-house software",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!$L$7:$L$56,MATCH($E180,'[4]RFM input'!$F$7:$F$56,0))","v":5}]
[null,null,null,null,{"$f":"E24","v":"Secondary"},null,null,null,null,null,null,null,17.805840342812512,null,null,null,null,null,{"$f":"'[3]AST Depreciation'!C170/1000","v":25.801917933809822},null,null,{"$f":"'[2]RFM input'!V7","v":18.174606250151914},null,null,null,null,{"$f":"'[2]RFM input'!H515","v":25.252763654998933},null,null,null,null,{"$f":"INDEX('[4]RFM input'!$H$515:$H$564,MATCH($E185,'[4]RFM input'!$E$515:$E$564,0))","v":37.769731256604629}]
[null,null,null,null,"Towers and Conductor",null,null,null,null,null,null,null,5.9110622347904194,null,null,null,null,null,{"$f":"'[3]AST Depreciation'!C174/1000","v":3.9777804257033784},null,null,{"$f":"'[2]RFM input'!V11","v":7.2057208856768202},null,null,null,null,{"$f":"'[2]RFM input'!H519","v":-41.032884519659156},null,null,null,null,{"$f":"INDEX('[4]RFM input'!$H$515:$H$564,MATCH($E189,'[4]RFM input'!$E$515:$E$564,0))","v":45.250274392660124}]
[null,null,null,null,"Vehicles",null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,{"$f":"'[2]RFM input'!V16","v":0},null,null,null,null,{"$f":"'[2]RFM input'!H524","v":0},null,null,null,null,{"$f":"INDEX('[4]RFM input'!$H$515:$H$564,MATCH($E194,'[4]RFM input'!$E$515:$E$564,0))","v":0}]
[null,null,null,null,"Other (non-network)",null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,{"$f":"'[2]RFM input'!V17","v":2.0381280131321775},null,null,null,null,{"$f":"'[2]RFM input'!H525","v":2.8656131593488645},null,null,null,null,{"$f":"INDEX('[4]RFM input'!$H$515:$H$564,MATCH($E195,'[4]RFM input'!$E$515:$E$564,0))","v":0.11076307470368213}]
[null,null,null,null,"Accelerated Depr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]RFM input'!V23","v":11.563436576786875},null,null,null,null,{"$f":"'[2]RFM input'!H531","v":0},null,null,null,null,{"$f":"INDEX('[4]RFM input'!$H$515:$H$564,MATCH($E201,'[4]RFM input'!$E$515:$E$564,0))","v":-3.1282490476574119E-3}]
[null,null,null,null,"Polymeric Insulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]RFM input'!H534","v":103.45869228486896},null,null,null,null,{"$f":"INDEX('[4]RFM input'!$H$515:$H$564,MATCH($E204,'[4]RFM input'!$E$515:$E$564,0))","v":5.0209624776869735}]
[null,null,null,null,"Lease L&B 2019-20 > 20 years rem life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]RFM input'!H539","v":21.154936303100193},null,null,null,null,{"$f":"INDEX('[4]RFM input'!$H$515:$H$564,MATCH($E209,'[4]RFM input'!$E$515:$E$564,0))","v":-5.706668708935875}]
[null,null,null,null,"Lease L&B 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]RFM input'!H540","v":6.3146815293509695},null,null,null,null,{"$f":"INDEX('[4]RFM input'!$H$515:$H$564,MATCH($E210,'[4]RFM input'!$E$515:$E$564,0))","v":-1.1783297105418891}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!$H$515:$H$564,MATCH($E214,'[4]RFM input'!$E$515:$E$564,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!$H$515:$H$564,MATCH($E219,'[4]RFM input'!$E$515:$E$564,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!$H$515:$H$564,MATCH($E222,'[4]RFM input'!$E$515:$E$564,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!$H$515:$H$564,MATCH($E224,'[4]RFM input'!$E$515:$E$564,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!$H$515:$H$564,MATCH($E229,'[4]RFM input'!$E$515:$E$564,0))","v":0}]
[null,null,null,null,"Buildings - capital works",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!$H$515:$H$564,MATCH($E232,'[4]RFM input'!$E$515:$E$564,0))","v":0}]
[null,null,null,null,{"$f":"$E$22","v":"Asset class"},null,null,{"$f":"IF(H$184=\"\", \"\", \"Asset adjustments remaining life (\" & H$4 & \")\")","v":""},"","","","","Asset adjustments remaining life (2007-08)","","","","","","Asset adjustments remaining life (2013-14)","","","Asset adjustments remaining life (2016-17)","","","","","Asset adjustments remaining life (2021-22)","","","","","Asset adjustments remaining life (2026-27)","","","","","","","",{"$f":"IF(AN$184=\"\", \"\", \"Asset adjustments remaining life (\" & AN$4 & \")\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,{"$f":"E24","v":"Secondary"},null,null,null,null,null,null,null,11.51,null,null,null,null,null,9.7805346956875781,null,null,10.619480104080559,null,null,null,null,{"$f":"'[2]RFM input'!J515","v":10.10919727326851},null,null,null,null,{"$f":"INDEX('[4]RFM input'!$J$515:$J$564,MATCH($E185,'[4]RFM input'!$E$515:$E$564,0))","v":12.696985270023493}]
[null,null,null,null,"Establishment",null,null,null,null,null,null,null,40.97,null,null,null,null,null,39.350624798057403,null,null,39.818832570410727,null,null,null,null,{"$f":"'[2]RFM input'!J520","v":39.567975336292612},null,null,null,null,{"$f":"INDEX('[4]RFM input'!$J$515:$J$564,MATCH($E190,'[4]RFM input'!$E$515:$E$564,0))","v":40.675874648444797}]
[null,null,null,null,"Vehicles",null,null,null,null,null,null,null,0,null,null,null,null,null,0,null,null,0,null,null,null,null,{"$f":"'[2]RFM input'!J524","v":0},null,null,null,null,{"$f":"INDEX('[4]RFM input'!$J$515:$J$564,MATCH($E194,'[4]RFM input'!$E$515:$E$564,0))","v":0}]
[null,null,null,null,"Equity raising costs (2003-08)",null,null,null,null,null,null,null,0,null,null,null,null,null,27.570707579950131,null,null,0,null,null,null,null,{"$f":"'[2]RFM input'!J529","v":0},null,null,null,null,{"$f":"INDEX('[4]RFM input'!$J$515:$J$564,MATCH($E199,'[4]RFM input'!$E$515:$E$564,0))","v":0}]
[null,null,null,null,"Insulators - Already Decommissioned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]RFM input'!J532","v":1},null,null,null,null,{"$f":"INDEX('[4]RFM input'!$J$515:$J$564,MATCH($E202,'[4]RFM input'!$E$515:$E$564,0))","v":0}]
[null,null,null,null,"Polymeric Insulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]RFM input'!J534","v":13.379891757667309},null,null,null,null,{"$f":"INDEX('[4]RFM input'!$J$515:$J$564,MATCH($E204,'[4]RFM input'!$E$515:$E$564,0))","v":35}]
[null,null,null,null,"Lease L&B 2019-20 > 20 years rem life",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]RFM input'!J539","v":46.038241209979454},null,null,null,null,{"$f":"INDEX('[4]RFM input'!$J$515:$J$564,MATCH($E209,'[4]RFM input'!$E$515:$E$564,0))","v":41.038241209979454}]
[null,null,null,null,"Lease L&B 2021-22",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]RFM input'!J541","v":0},null,null,null,null,{"$f":"INDEX('[4]RFM input'!$J$515:$J$564,MATCH($E211,'[4]RFM input'!$E$515:$E$564,0))","v":1}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!$J$515:$J$564,MATCH($E214,'[4]RFM input'!$E$515:$E$564,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!$J$515:$J$564,MATCH($E219,'[4]RFM input'!$E$515:$E$564,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!$J$515:$J$564,MATCH($E223,'[4]RFM input'!$E$515:$E$564,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!$J$515:$J$564,MATCH($E228,'[4]RFM input'!$E$515:$E$564,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]RFM input'!$J$515:$J$564,MATCH($E229,'[4]RFM input'!$E$515:$E$564,0))","v":0}]
[]
[null,null,null,null,{"$f":"E24","v":"Secondary"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]Adjustment for previous period'!G118","v":-0.93736575002672495},null,null,null,null,{"$f":"'[4]Adjustment for previous period'!$G118","v":-3.8394247967939172}]
[null,null,null,null,"Establishment",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]Adjustment for previous period'!G123","v":-7.4980062334669491},null,null,null,null,{"$f":"'[4]Adjustment for previous period'!$G123","v":-0.90801896024637152}]
[null,null,null,null,"Communications",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]Adjustment for previous period'!G124","v":-7.9766031368014705},null,null,null,null,{"$f":"'[4]Adjustment for previous period'!$G124","v":-3.8909101319633361}]
[null,null,null,null,"Other (non-network)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]Adjustment for previous period'!G128","v":-1.198718413854083},null,null,null,null,{"$f":"'[4]Adjustment for previous period'!$G128","v":-0.40669209153146513}]
[null,null,null,null,"Inventory Adjustment (Other non-network)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]Adjustment for previous period'!G133","v":0},null,null,null,null,{"$f":"'[4]Adjustment for previous period'!$G133","v":0}]
[null,null,null,null,"Polymeric Insulators",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]Adjustment for previous period'!G137","v":0},null,null,null,null,{"$f":"'[4]Adjustment for previous period'!$G137","v":0}]
[null,null,null,null,"Instrument Transformers - Already Decommissioned",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]Adjustment for previous period'!G138","v":0},null,null,null,null,{"$f":"'[4]Adjustment for previous period'!$G138","v":0}]
[null,null,null,null,"Lease L&B 2020-21",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]Adjustment for previous period'!G143","v":0},null,null,null,null,{"$f":"'[4]Adjustment for previous period'!$G143","v":-2.7284867959926231}]
[null,null,null,null,"Lease L&B 2023-24",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]Adjustment for previous period'!G146","v":0},null,null,null,null,{"$f":"'[4]Adjustment for previous period'!$G146","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]Adjustment for previous period'!G152","v":0},null,null,null,null,{"$f":"'[4]Adjustment for previous period'!$G152","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]Adjustment for previous period'!G153","v":0},null,null,null,null,{"$f":"'[4]Adjustment for previous period'!$G153","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]Adjustment for previous period'!G158","v":0},null,null,null,null,{"$f":"'[4]Adjustment for previous period'!$G158","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]Adjustment for previous period'!G162","v":0},null,null,null,null,{"$f":"'[4]Adjustment for previous period'!$G162","v":0}]
[null,null,null,null,"Equity raising costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]Adjustment for previous period'!G167","v":0},null,null,null,null,{"$f":"'[4]Adjustment for previous period'!$G167","v":0}]
[null,null,null,"Adjustments for difference in t-1 capex - As commissioned ($m, nominal)"]
[null,null,null,null,{"$f":"E24","v":"Secondary"}]
[null,null,null,null,"Establishment"]
[null,null,null,null,"Inventory"]
[null,null,null,null,"Other (non-network)"]
[null,null,null,null,"Inventory Adjustment (Other non-network)"]
[null,null,null,null,"Polymeric Insulators"]
[null,null,null,null,"Lease L&B 2019-20 > 20 years rem life"]
[null,null,null,null,"Lease L&B 2020-21"]
[null,null,null,null,"Lease L&B 2026-27"]
[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,{"$f":"$E$22","v":"Asset class"},{"$f":"IF(H$11<>\"\", \"Excluded\n \" & F$4 & \" capex \n($m, \" & G$4 &\")\", \"\")","v":"Excluded\n 2000-01 capex \n($m, 2001-02)"},{"$f":"IF(I$11<>\"\", \"Excluded\n \" & G$4 & \" capex \n($m, \" & H$4 &\")\", \"\")","v":""},"","","","","Excluded\n 2006-07 capex \n($m, 2007-08)","","","","","","Excluded\n 2012-13 capex \n($m, 2013-14)","","","Excluded\n 2015-16 capex \n($m, 2016-17)","","","","","Excluded\n 2020-21 capex \n($m, 2021-22)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$11<>\"\", \"Excluded\n \" & BS$4 & \" capex \n($m, \" & BT$4 &\")\", \"\")","v":""},"","","","","","","","","","","","","","","","",""]
[null,null,null,null,{"$f":"E24","v":"Secondary"},0]
[null,null,null,null,"Establishment",0]
[null,null,null,null,"IT",0]
[null,null,null,null,"Equity raising costs (2003-08)",0]
[null,null,null,null,"Inventory Adjustment (Other non-network)",0]
[null,null,null,null,"Instrument Transformers - Already Decommissioned",0]
[null,null,null,null,"Lease L&B 2019-20 > 20 years rem life",0]
[null,null,null,null,0,0]
[null,null,null,null,{"$f":"E56","v":0},0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,"Equity raising costs",0]
[null,null,null,null,{"$f":"$E$22","v":"Asset class"},{"$f":"IF(H$11<>\"\", \"Excluded\n \" & $F$4 & \" capex\", \"\")","v":"Excluded\n 2000-01 capex"}]
[null,null,null,null,"Towers and Conductor",0]
[null,null,null,null,"Establishment",0]
[null,null,null,null,"Vehicles",0]
[null,null,null,null,"Equity raising costs (2003-08)",0]
[null,null,null,null,"Polymeric Insulators",0]
[null,null,null,null,"Instrument Transformers - Decommission 2022-2027",0]
[null,null,null,null,"Lease L&B 2019-20 > 20 years rem life",0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,0,0]
[null,null,null,null,"In-house software",0]
[null,null,null,null,"Equity raising costs",0]
[]
[null,null,null,null,"Reactive","Yes",null,null,null,null,null,null,87.678038523711535,null,null,null,null,null,80.987069121386128,null,null,76.119135117152339,null,null,null,null,{"$f":"'[2]PTRM input summary'!K10","v":62.221729937691897},null,null,null,null,{"$f":"INDEX('[4]PTRM input summary'!$K$7:$K$56,MATCH($E512,'[4]PTRM input summary'!$G$7:$G$56,0))","v":120.10655235278176}]
[null,null,null,null,"IT","Yes",null,null,null,null,null,null,42.631174281887823,null,null,null,null,null,51.980009809686841,null,null,69.920687857677052,null,null,null,null,{"$f":"'[2]PTRM input summary'!K15","v":-0.60869780497132542},null,null,null,null,{"$f":"INDEX('[4]PTRM input summary'!$K$7:$K$56,MATCH($E517,'[4]PTRM input summary'!$G$7:$G$56,0))","v":21.531650720769164}]
[null,null,null,null,"Premises","Yes",null,null,null,null,null,null,8.4076676965603596,null,null,null,null,null,2.5733450091456369,null,null,1.6090254465388563,null,null,null,null,{"$f":"'[2]PTRM input summary'!K18","v":0.63454352196557418},null,null,null,null,{"$f":"INDEX('[4]PTRM input summary'!$K$7:$K$56,MATCH($E520,'[4]PTRM input summary'!$G$7:$G$56,0))","v":-1.7541567250634387}]
[null,null,null,null,"Easements","No",null,null,null,null,null,null,108.97377932420517,null,null,null,null,null,128.22829305881598,null,null,134.8732414481824,null,null,null,null,{"$f":"'[2]PTRM input summary'!K20","v":147.5656149927452},null,null,null,null,{"$f":"INDEX('[4]PTRM input summary'!$K$7:$K$56,MATCH($E522,'[4]PTRM input summary'!$G$7:$G$56,0))","v":181.29509535073763}]
[null,null,null,null,"Insulators - Decommission 2022-2027","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]PTRM input summary'!K25","v":2.9383531068647866},null,null,null,null,{"$f":"INDEX('[4]PTRM input summary'!$K$7:$K$56,MATCH($E527,'[4]PTRM input summary'!$G$7:$G$56,0))","v":0}]
[null,null,null,null,"Instrument Transformers - Decommission 2022-2027","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]PTRM input summary'!K28","v":4.3689327593503098},null,null,null,null,{"$f":"INDEX('[4]PTRM input summary'!$K$7:$K$56,MATCH($E530,'[4]PTRM input summary'!$G$7:$G$56,0))","v":0}]
[null,null,null,null,"Lease L&B 2019-20 < 20 years rem life","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'[2]PTRM input summary'!K30","v":20.577910586671877},null,null,null,null,{"$f":"INDEX('[4]PTRM input summary'!$K$7:$K$56,MATCH($E532,'[4]PTRM input summary'!$G$7:$G$56,0))","v":-0.76714501077250841}]
[null,null,null,null,"Lease L&B 2023-24","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]PTRM input summary'!$K$7:$K$56,MATCH($E537,'[4]PTRM input summary'!$G$7:$G$56,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]PTRM input summary'!$K$7:$K$56,MATCH($E542,'[4]PTRM input summary'!$G$7:$G$56,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]PTRM input summary'!$K$7:$K$56,MATCH($E546,'[4]PTRM input summary'!$G$7:$G$56,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]PTRM input summary'!$K$7:$K$56,MATCH($E547,'[4]PTRM input summary'!$G$7:$G$56,0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]PTRM input summary'!$K$7:$K$56,MATCH($E551,'[4]PTRM input summary'!$G$7:$G$56,0))","v":0}]
[null,null,null,null,"Buildings - capital works","Yes",null,null,null,null,null,139.19689547130662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('[4]PTRM input summary'!$K$7:$K$56,MATCH($E556,'[4]PTRM input summary'!$G$7:$G$56,0))","v":14.455190552810596}]
[null,null,null,"RFM closing RAB - Adjusted for mid-period reopeners ($m, nominal)"]
[]
[null,null,null,null,"Transformers",null,null,{"$f":"IF(COUNTA($G566:G566)=SUM($11:$11)-1, H511+SUMPRODUCT(I187:Q187, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:H566)=SUM($11:$11)-1, I511+SUMPRODUCT(J187:R187, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:I566)=SUM($11:$11)-1, J511+SUMPRODUCT(K187:S187, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:J566)=SUM($11:$11)-1, K511+SUMPRODUCT(L187:T187, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:K566)=SUM($11:$11)-1, L511+SUMPRODUCT(M187:U187, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:L566)=SUM($11:$11)-1, M511+SUMPRODUCT(N187:V187, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:M566)=SUM($11:$11)-1, N511+SUMPRODUCT(O187:W187, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:N566)=SUM($11:$11)-1, O511+SUMPRODUCT(P187:X187, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:O566)=SUM($11:$11)-1, P511+SUMPRODUCT(Q187:Y187, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:P566)=SUM($11:$11)-1, Q511+SUMPRODUCT(R187:Z187, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:Q566)=SUM($11:$11)-1, R511+SUMPRODUCT(S187:AA187, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:R566)=SUM($11:$11)-1, S511+SUMPRODUCT(T187:AB187, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:S566)=SUM($11:$11)-1, T511+SUMPRODUCT(U187:AC187, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:T566)=SUM($11:$11)-1, U511+SUMPRODUCT(V187:AD187, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:U566)=SUM($11:$11)-1, V511+SUMPRODUCT(W187:AE187, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:V566)=SUM($11:$11)-1, W511+SUMPRODUCT(X187:AF187, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:W566)=SUM($11:$11)-1, X511+SUMPRODUCT(Y187:AG187, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:X566)=SUM($11:$11)-1, Y511+SUMPRODUCT(Z187:AH187, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:Y566)=SUM($11:$11)-1, Z511+SUMPRODUCT(AA187:AI187, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:Z566)=SUM($11:$11)-1, AA511+SUMPRODUCT(AB187:AJ187, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AA566)=SUM($11:$11)-1, AB511+SUMPRODUCT(AC187:AK187, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AB566)=SUM($11:$11)-1, AC511+SUMPRODUCT(AD187:AL187, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AC566)=SUM($11:$11)-1, AD511+SUMPRODUCT(AE187:AM187, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AD566)=SUM($11:$11)-1, AE511+SUMPRODUCT(AF187:AN187, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AE566)=SUM($11:$11)-1, AF511+SUMPRODUCT(AG187:AO187, 1/AG$14:AO$14)*AF$14, \"\")","v":649.10112286472679},{"$f":"IF(COUNTA($G566:AF566)=SUM($11:$11)-1, AG511+SUMPRODUCT(AH187:AP187, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AG566)=SUM($11:$11)-1, AH511+SUMPRODUCT(AI187:AQ187, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AH566)=SUM($11:$11)-1, AI511+SUMPRODUCT(AJ187:AR187, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AI566)=SUM($11:$11)-1, AJ511+SUMPRODUCT(AK187:AS187, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AJ566)=SUM($11:$11)-1, AK511+SUMPRODUCT(AL187:AT187, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AK566)=SUM($11:$11)-1, AL511+SUMPRODUCT(AM187:AU187, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AL566)=SUM($11:$11)-1, AM511+SUMPRODUCT(AN187:AV187, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AM566)=SUM($11:$11)-1, AN511+SUMPRODUCT(AO187:AW187, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AN566)=SUM($11:$11)-1, AO511+SUMPRODUCT(AP187:AX187, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AO566)=SUM($11:$11)-1, AP511+SUMPRODUCT(AQ187:AY187, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AP566)=SUM($11:$11)-1, AQ511+SUMPRODUCT(AR187:AZ187, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AQ566)=SUM($11:$11)-1, AR511+SUMPRODUCT(AS187:BA187, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AR566)=SUM($11:$11)-1, AS511+SUMPRODUCT(AT187:BB187, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AS566)=SUM($11:$11)-1, AT511+SUMPRODUCT(AU187:BC187, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AT566)=SUM($11:$11)-1, AU511+SUMPRODUCT(AV187:BD187, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AU566)=SUM($11:$11)-1, AV511+SUMPRODUCT(AW187:BE187, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AV566)=SUM($11:$11)-1, AW511+SUMPRODUCT(AX187:BF187, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AW566)=SUM($11:$11)-1, AX511+SUMPRODUCT(AY187:BG187, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AX566)=SUM($11:$11)-1, AY511+SUMPRODUCT(AZ187:BH187, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AY566)=SUM($11:$11)-1, AZ511+SUMPRODUCT(BA187:BI187, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:AZ566)=SUM($11:$11)-1, BA511+SUMPRODUCT(BB187:BJ187, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BA566)=SUM($11:$11)-1, BB511+SUMPRODUCT(BC187:BK187, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BB566)=SUM($11:$11)-1, BC511+SUMPRODUCT(BD187:BL187, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BC566)=SUM($11:$11)-1, BD511+SUMPRODUCT(BE187:BM187, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BD566)=SUM($11:$11)-1, BE511+SUMPRODUCT(BF187:BN187, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BE566)=SUM($11:$11)-1, BF511+SUMPRODUCT(BG187:BO187, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BF566)=SUM($11:$11)-1, BG511+SUMPRODUCT(BH187:BP187, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BG566)=SUM($11:$11)-1, BH511+SUMPRODUCT(BI187:BQ187, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BH566)=SUM($11:$11)-1, BI511+SUMPRODUCT(BJ187:BR187, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BI566)=SUM($11:$11)-1, BJ511+SUMPRODUCT(BK187:BS187, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BJ566)=SUM($11:$11)-1, BK511+SUMPRODUCT(BL187:BT187, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BK566)=SUM($11:$11)-1, BL511+SUMPRODUCT(BM187:BU187, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BL566)=SUM($11:$11)-1, BM511+SUMPRODUCT(BN187:BV187, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BM566)=SUM($11:$11)-1, BN511+SUMPRODUCT(BO187:BW187, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BN566)=SUM($11:$11)-1, BO511+SUMPRODUCT(BP187:BX187, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BO566)=SUM($11:$11)-1, BP511+SUMPRODUCT(BQ187:BY187, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BP566)=SUM($11:$11)-1, BQ511+SUMPRODUCT(BR187:BZ187, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BQ566)=SUM($11:$11)-1, BR511+SUMPRODUCT(BS187:CA187, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BR566)=SUM($11:$11)-1, BS511+SUMPRODUCT(BT187:CB187, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BS566)=SUM($11:$11)-1, BT511+SUMPRODUCT(BU187:CC187, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BT566)=SUM($11:$11)-1, BU511+SUMPRODUCT(BV187:CD187, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BU566)=SUM($11:$11)-1, BV511+SUMPRODUCT(BW187:CE187, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BV566)=SUM($11:$11)-1, BW511+SUMPRODUCT(BX187:CF187, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BW566)=SUM($11:$11)-1, BX511+SUMPRODUCT(BY187:CG187, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BX566)=SUM($11:$11)-1, BY511+SUMPRODUCT(BZ187:CH187, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BY566)=SUM($11:$11)-1, BZ511+SUMPRODUCT(CA187:CI187, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:BZ566)=SUM($11:$11)-1, CA511+SUMPRODUCT(CB187:CJ187, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:CA566)=SUM($11:$11)-1, CB511+SUMPRODUCT(CC187:CK187, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:CB566)=SUM($11:$11)-1, CC511+SUMPRODUCT(CD187:CL187, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:CC566)=SUM($11:$11)-1, CD511+SUMPRODUCT(CE187:CM187, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:CD566)=SUM($11:$11)-1, CE511+SUMPRODUCT(CF187:CN187, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:CE566)=SUM($11:$11)-1, CF511+SUMPRODUCT(CG187:CO187, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:CF566)=SUM($11:$11)-1, CG511+SUMPRODUCT(CH187:CP187, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:CG566)=SUM($11:$11)-1, CH511+SUMPRODUCT(CI187:CQ187, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:CH566)=SUM($11:$11)-1, CI511+SUMPRODUCT(CJ187:CR187, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G566:CI566)=SUM($11:$11)-1, CJ511+SUMPRODUCT(CK187:CS187, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,"Inventory",null,null,{"$f":"IF(COUNTA($G571:G571)=SUM($11:$11)-1, H516+SUMPRODUCT(I192:Q192, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:H571)=SUM($11:$11)-1, I516+SUMPRODUCT(J192:R192, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:I571)=SUM($11:$11)-1, J516+SUMPRODUCT(K192:S192, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:J571)=SUM($11:$11)-1, K516+SUMPRODUCT(L192:T192, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:K571)=SUM($11:$11)-1, L516+SUMPRODUCT(M192:U192, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:L571)=SUM($11:$11)-1, M516+SUMPRODUCT(N192:V192, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:M571)=SUM($11:$11)-1, N516+SUMPRODUCT(O192:W192, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:N571)=SUM($11:$11)-1, O516+SUMPRODUCT(P192:X192, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:O571)=SUM($11:$11)-1, P516+SUMPRODUCT(Q192:Y192, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:P571)=SUM($11:$11)-1, Q516+SUMPRODUCT(R192:Z192, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:Q571)=SUM($11:$11)-1, R516+SUMPRODUCT(S192:AA192, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:R571)=SUM($11:$11)-1, S516+SUMPRODUCT(T192:AB192, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:S571)=SUM($11:$11)-1, T516+SUMPRODUCT(U192:AC192, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:T571)=SUM($11:$11)-1, U516+SUMPRODUCT(V192:AD192, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:U571)=SUM($11:$11)-1, V516+SUMPRODUCT(W192:AE192, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:V571)=SUM($11:$11)-1, W516+SUMPRODUCT(X192:AF192, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:W571)=SUM($11:$11)-1, X516+SUMPRODUCT(Y192:AG192, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:X571)=SUM($11:$11)-1, Y516+SUMPRODUCT(Z192:AH192, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:Y571)=SUM($11:$11)-1, Z516+SUMPRODUCT(AA192:AI192, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:Z571)=SUM($11:$11)-1, AA516+SUMPRODUCT(AB192:AJ192, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AA571)=SUM($11:$11)-1, AB516+SUMPRODUCT(AC192:AK192, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AB571)=SUM($11:$11)-1, AC516+SUMPRODUCT(AD192:AL192, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AC571)=SUM($11:$11)-1, AD516+SUMPRODUCT(AE192:AM192, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AD571)=SUM($11:$11)-1, AE516+SUMPRODUCT(AF192:AN192, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AE571)=SUM($11:$11)-1, AF516+SUMPRODUCT(AG192:AO192, 1/AG$14:AO$14)*AF$14, \"\")","v":27.548926805988994},{"$f":"IF(COUNTA($G571:AF571)=SUM($11:$11)-1, AG516+SUMPRODUCT(AH192:AP192, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AG571)=SUM($11:$11)-1, AH516+SUMPRODUCT(AI192:AQ192, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AH571)=SUM($11:$11)-1, AI516+SUMPRODUCT(AJ192:AR192, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AI571)=SUM($11:$11)-1, AJ516+SUMPRODUCT(AK192:AS192, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AJ571)=SUM($11:$11)-1, AK516+SUMPRODUCT(AL192:AT192, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AK571)=SUM($11:$11)-1, AL516+SUMPRODUCT(AM192:AU192, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AL571)=SUM($11:$11)-1, AM516+SUMPRODUCT(AN192:AV192, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AM571)=SUM($11:$11)-1, AN516+SUMPRODUCT(AO192:AW192, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AN571)=SUM($11:$11)-1, AO516+SUMPRODUCT(AP192:AX192, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AO571)=SUM($11:$11)-1, AP516+SUMPRODUCT(AQ192:AY192, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AP571)=SUM($11:$11)-1, AQ516+SUMPRODUCT(AR192:AZ192, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AQ571)=SUM($11:$11)-1, AR516+SUMPRODUCT(AS192:BA192, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AR571)=SUM($11:$11)-1, AS516+SUMPRODUCT(AT192:BB192, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AS571)=SUM($11:$11)-1, AT516+SUMPRODUCT(AU192:BC192, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AT571)=SUM($11:$11)-1, AU516+SUMPRODUCT(AV192:BD192, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AU571)=SUM($11:$11)-1, AV516+SUMPRODUCT(AW192:BE192, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AV571)=SUM($11:$11)-1, AW516+SUMPRODUCT(AX192:BF192, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AW571)=SUM($11:$11)-1, AX516+SUMPRODUCT(AY192:BG192, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AX571)=SUM($11:$11)-1, AY516+SUMPRODUCT(AZ192:BH192, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AY571)=SUM($11:$11)-1, AZ516+SUMPRODUCT(BA192:BI192, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:AZ571)=SUM($11:$11)-1, BA516+SUMPRODUCT(BB192:BJ192, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BA571)=SUM($11:$11)-1, BB516+SUMPRODUCT(BC192:BK192, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BB571)=SUM($11:$11)-1, BC516+SUMPRODUCT(BD192:BL192, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BC571)=SUM($11:$11)-1, BD516+SUMPRODUCT(BE192:BM192, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BD571)=SUM($11:$11)-1, BE516+SUMPRODUCT(BF192:BN192, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BE571)=SUM($11:$11)-1, BF516+SUMPRODUCT(BG192:BO192, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BF571)=SUM($11:$11)-1, BG516+SUMPRODUCT(BH192:BP192, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BG571)=SUM($11:$11)-1, BH516+SUMPRODUCT(BI192:BQ192, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BH571)=SUM($11:$11)-1, BI516+SUMPRODUCT(BJ192:BR192, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BI571)=SUM($11:$11)-1, BJ516+SUMPRODUCT(BK192:BS192, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BJ571)=SUM($11:$11)-1, BK516+SUMPRODUCT(BL192:BT192, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BK571)=SUM($11:$11)-1, BL516+SUMPRODUCT(BM192:BU192, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BL571)=SUM($11:$11)-1, BM516+SUMPRODUCT(BN192:BV192, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BM571)=SUM($11:$11)-1, BN516+SUMPRODUCT(BO192:BW192, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BN571)=SUM($11:$11)-1, BO516+SUMPRODUCT(BP192:BX192, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BO571)=SUM($11:$11)-1, BP516+SUMPRODUCT(BQ192:BY192, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BP571)=SUM($11:$11)-1, BQ516+SUMPRODUCT(BR192:BZ192, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BQ571)=SUM($11:$11)-1, BR516+SUMPRODUCT(BS192:CA192, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BR571)=SUM($11:$11)-1, BS516+SUMPRODUCT(BT192:CB192, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BS571)=SUM($11:$11)-1, BT516+SUMPRODUCT(BU192:CC192, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BT571)=SUM($11:$11)-1, BU516+SUMPRODUCT(BV192:CD192, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BU571)=SUM($11:$11)-1, BV516+SUMPRODUCT(BW192:CE192, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BV571)=SUM($11:$11)-1, BW516+SUMPRODUCT(BX192:CF192, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BW571)=SUM($11:$11)-1, BX516+SUMPRODUCT(BY192:CG192, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BX571)=SUM($11:$11)-1, BY516+SUMPRODUCT(BZ192:CH192, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BY571)=SUM($11:$11)-1, BZ516+SUMPRODUCT(CA192:CI192, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:BZ571)=SUM($11:$11)-1, CA516+SUMPRODUCT(CB192:CJ192, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:CA571)=SUM($11:$11)-1, CB516+SUMPRODUCT(CC192:CK192, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:CB571)=SUM($11:$11)-1, CC516+SUMPRODUCT(CD192:CL192, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:CC571)=SUM($11:$11)-1, CD516+SUMPRODUCT(CE192:CM192, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:CD571)=SUM($11:$11)-1, CE516+SUMPRODUCT(CF192:CN192, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:CE571)=SUM($11:$11)-1, CF516+SUMPRODUCT(CG192:CO192, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:CF571)=SUM($11:$11)-1, CG516+SUMPRODUCT(CH192:CP192, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:CG571)=SUM($11:$11)-1, CH516+SUMPRODUCT(CI192:CQ192, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:CH571)=SUM($11:$11)-1, CI516+SUMPRODUCT(CJ192:CR192, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G571:CI571)=SUM($11:$11)-1, CJ516+SUMPRODUCT(CK192:CS192, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,"Premises",null,null,{"$f":"IF(COUNTA($G575:G575)=SUM($11:$11)-1, H520+SUMPRODUCT(I196:Q196, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:H575)=SUM($11:$11)-1, I520+SUMPRODUCT(J196:R196, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:I575)=SUM($11:$11)-1, J520+SUMPRODUCT(K196:S196, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:J575)=SUM($11:$11)-1, K520+SUMPRODUCT(L196:T196, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:K575)=SUM($11:$11)-1, L520+SUMPRODUCT(M196:U196, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:L575)=SUM($11:$11)-1, M520+SUMPRODUCT(N196:V196, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:M575)=SUM($11:$11)-1, N520+SUMPRODUCT(O196:W196, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:N575)=SUM($11:$11)-1, O520+SUMPRODUCT(P196:X196, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:O575)=SUM($11:$11)-1, P520+SUMPRODUCT(Q196:Y196, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:P575)=SUM($11:$11)-1, Q520+SUMPRODUCT(R196:Z196, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:Q575)=SUM($11:$11)-1, R520+SUMPRODUCT(S196:AA196, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:R575)=SUM($11:$11)-1, S520+SUMPRODUCT(T196:AB196, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:S575)=SUM($11:$11)-1, T520+SUMPRODUCT(U196:AC196, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:T575)=SUM($11:$11)-1, U520+SUMPRODUCT(V196:AD196, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:U575)=SUM($11:$11)-1, V520+SUMPRODUCT(W196:AE196, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:V575)=SUM($11:$11)-1, W520+SUMPRODUCT(X196:AF196, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:W575)=SUM($11:$11)-1, X520+SUMPRODUCT(Y196:AG196, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:X575)=SUM($11:$11)-1, Y520+SUMPRODUCT(Z196:AH196, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:Y575)=SUM($11:$11)-1, Z520+SUMPRODUCT(AA196:AI196, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:Z575)=SUM($11:$11)-1, AA520+SUMPRODUCT(AB196:AJ196, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AA575)=SUM($11:$11)-1, AB520+SUMPRODUCT(AC196:AK196, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AB575)=SUM($11:$11)-1, AC520+SUMPRODUCT(AD196:AL196, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AC575)=SUM($11:$11)-1, AD520+SUMPRODUCT(AE196:AM196, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AD575)=SUM($11:$11)-1, AE520+SUMPRODUCT(AF196:AN196, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AE575)=SUM($11:$11)-1, AF520+SUMPRODUCT(AG196:AO196, 1/AG$14:AO$14)*AF$14, \"\")","v":-1.7541567250634387},{"$f":"IF(COUNTA($G575:AF575)=SUM($11:$11)-1, AG520+SUMPRODUCT(AH196:AP196, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AG575)=SUM($11:$11)-1, AH520+SUMPRODUCT(AI196:AQ196, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AH575)=SUM($11:$11)-1, AI520+SUMPRODUCT(AJ196:AR196, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AI575)=SUM($11:$11)-1, AJ520+SUMPRODUCT(AK196:AS196, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AJ575)=SUM($11:$11)-1, AK520+SUMPRODUCT(AL196:AT196, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AK575)=SUM($11:$11)-1, AL520+SUMPRODUCT(AM196:AU196, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AL575)=SUM($11:$11)-1, AM520+SUMPRODUCT(AN196:AV196, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AM575)=SUM($11:$11)-1, AN520+SUMPRODUCT(AO196:AW196, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AN575)=SUM($11:$11)-1, AO520+SUMPRODUCT(AP196:AX196, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AO575)=SUM($11:$11)-1, AP520+SUMPRODUCT(AQ196:AY196, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AP575)=SUM($11:$11)-1, AQ520+SUMPRODUCT(AR196:AZ196, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AQ575)=SUM($11:$11)-1, AR520+SUMPRODUCT(AS196:BA196, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AR575)=SUM($11:$11)-1, AS520+SUMPRODUCT(AT196:BB196, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AS575)=SUM($11:$11)-1, AT520+SUMPRODUCT(AU196:BC196, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AT575)=SUM($11:$11)-1, AU520+SUMPRODUCT(AV196:BD196, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AU575)=SUM($11:$11)-1, AV520+SUMPRODUCT(AW196:BE196, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AV575)=SUM($11:$11)-1, AW520+SUMPRODUCT(AX196:BF196, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AW575)=SUM($11:$11)-1, AX520+SUMPRODUCT(AY196:BG196, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AX575)=SUM($11:$11)-1, AY520+SUMPRODUCT(AZ196:BH196, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AY575)=SUM($11:$11)-1, AZ520+SUMPRODUCT(BA196:BI196, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:AZ575)=SUM($11:$11)-1, BA520+SUMPRODUCT(BB196:BJ196, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BA575)=SUM($11:$11)-1, BB520+SUMPRODUCT(BC196:BK196, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BB575)=SUM($11:$11)-1, BC520+SUMPRODUCT(BD196:BL196, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BC575)=SUM($11:$11)-1, BD520+SUMPRODUCT(BE196:BM196, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BD575)=SUM($11:$11)-1, BE520+SUMPRODUCT(BF196:BN196, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BE575)=SUM($11:$11)-1, BF520+SUMPRODUCT(BG196:BO196, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BF575)=SUM($11:$11)-1, BG520+SUMPRODUCT(BH196:BP196, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BG575)=SUM($11:$11)-1, BH520+SUMPRODUCT(BI196:BQ196, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BH575)=SUM($11:$11)-1, BI520+SUMPRODUCT(BJ196:BR196, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BI575)=SUM($11:$11)-1, BJ520+SUMPRODUCT(BK196:BS196, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BJ575)=SUM($11:$11)-1, BK520+SUMPRODUCT(BL196:BT196, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BK575)=SUM($11:$11)-1, BL520+SUMPRODUCT(BM196:BU196, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BL575)=SUM($11:$11)-1, BM520+SUMPRODUCT(BN196:BV196, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BM575)=SUM($11:$11)-1, BN520+SUMPRODUCT(BO196:BW196, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BN575)=SUM($11:$11)-1, BO520+SUMPRODUCT(BP196:BX196, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BO575)=SUM($11:$11)-1, BP520+SUMPRODUCT(BQ196:BY196, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BP575)=SUM($11:$11)-1, BQ520+SUMPRODUCT(BR196:BZ196, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BQ575)=SUM($11:$11)-1, BR520+SUMPRODUCT(BS196:CA196, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BR575)=SUM($11:$11)-1, BS520+SUMPRODUCT(BT196:CB196, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BS575)=SUM($11:$11)-1, BT520+SUMPRODUCT(BU196:CC196, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BT575)=SUM($11:$11)-1, BU520+SUMPRODUCT(BV196:CD196, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BU575)=SUM($11:$11)-1, BV520+SUMPRODUCT(BW196:CE196, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BV575)=SUM($11:$11)-1, BW520+SUMPRODUCT(BX196:CF196, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BW575)=SUM($11:$11)-1, BX520+SUMPRODUCT(BY196:CG196, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BX575)=SUM($11:$11)-1, BY520+SUMPRODUCT(BZ196:CH196, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BY575)=SUM($11:$11)-1, BZ520+SUMPRODUCT(CA196:CI196, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:BZ575)=SUM($11:$11)-1, CA520+SUMPRODUCT(CB196:CJ196, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:CA575)=SUM($11:$11)-1, CB520+SUMPRODUCT(CC196:CK196, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:CB575)=SUM($11:$11)-1, CC520+SUMPRODUCT(CD196:CL196, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:CC575)=SUM($11:$11)-1, CD520+SUMPRODUCT(CE196:CM196, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:CD575)=SUM($11:$11)-1, CE520+SUMPRODUCT(CF196:CN196, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:CE575)=SUM($11:$11)-1, CF520+SUMPRODUCT(CG196:CO196, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:CF575)=SUM($11:$11)-1, CG520+SUMPRODUCT(CH196:CP196, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:CG575)=SUM($11:$11)-1, CH520+SUMPRODUCT(CI196:CQ196, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:CH575)=SUM($11:$11)-1, CI520+SUMPRODUCT(CJ196:CR196, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G575:CI575)=SUM($11:$11)-1, CJ520+SUMPRODUCT(CK196:CS196, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,"Land",null,null,{"$f":"IF(COUNTA($G576:G576)=SUM($11:$11)-1, H521+SUMPRODUCT(I197:Q197, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:H576)=SUM($11:$11)-1, I521+SUMPRODUCT(J197:R197, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:I576)=SUM($11:$11)-1, J521+SUMPRODUCT(K197:S197, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:J576)=SUM($11:$11)-1, K521+SUMPRODUCT(L197:T197, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:K576)=SUM($11:$11)-1, L521+SUMPRODUCT(M197:U197, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:L576)=SUM($11:$11)-1, M521+SUMPRODUCT(N197:V197, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:M576)=SUM($11:$11)-1, N521+SUMPRODUCT(O197:W197, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:N576)=SUM($11:$11)-1, O521+SUMPRODUCT(P197:X197, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:O576)=SUM($11:$11)-1, P521+SUMPRODUCT(Q197:Y197, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:P576)=SUM($11:$11)-1, Q521+SUMPRODUCT(R197:Z197, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:Q576)=SUM($11:$11)-1, R521+SUMPRODUCT(S197:AA197, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:R576)=SUM($11:$11)-1, S521+SUMPRODUCT(T197:AB197, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:S576)=SUM($11:$11)-1, T521+SUMPRODUCT(U197:AC197, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:T576)=SUM($11:$11)-1, U521+SUMPRODUCT(V197:AD197, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:U576)=SUM($11:$11)-1, V521+SUMPRODUCT(W197:AE197, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:V576)=SUM($11:$11)-1, W521+SUMPRODUCT(X197:AF197, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:W576)=SUM($11:$11)-1, X521+SUMPRODUCT(Y197:AG197, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:X576)=SUM($11:$11)-1, Y521+SUMPRODUCT(Z197:AH197, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:Y576)=SUM($11:$11)-1, Z521+SUMPRODUCT(AA197:AI197, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:Z576)=SUM($11:$11)-1, AA521+SUMPRODUCT(AB197:AJ197, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AA576)=SUM($11:$11)-1, AB521+SUMPRODUCT(AC197:AK197, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AB576)=SUM($11:$11)-1, AC521+SUMPRODUCT(AD197:AL197, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AC576)=SUM($11:$11)-1, AD521+SUMPRODUCT(AE197:AM197, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AD576)=SUM($11:$11)-1, AE521+SUMPRODUCT(AF197:AN197, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AE576)=SUM($11:$11)-1, AF521+SUMPRODUCT(AG197:AO197, 1/AG$14:AO$14)*AF$14, \"\")","v":141.5022592789561},{"$f":"IF(COUNTA($G576:AF576)=SUM($11:$11)-1, AG521+SUMPRODUCT(AH197:AP197, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AG576)=SUM($11:$11)-1, AH521+SUMPRODUCT(AI197:AQ197, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AH576)=SUM($11:$11)-1, AI521+SUMPRODUCT(AJ197:AR197, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AI576)=SUM($11:$11)-1, AJ521+SUMPRODUCT(AK197:AS197, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AJ576)=SUM($11:$11)-1, AK521+SUMPRODUCT(AL197:AT197, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AK576)=SUM($11:$11)-1, AL521+SUMPRODUCT(AM197:AU197, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AL576)=SUM($11:$11)-1, AM521+SUMPRODUCT(AN197:AV197, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AM576)=SUM($11:$11)-1, AN521+SUMPRODUCT(AO197:AW197, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AN576)=SUM($11:$11)-1, AO521+SUMPRODUCT(AP197:AX197, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AO576)=SUM($11:$11)-1, AP521+SUMPRODUCT(AQ197:AY197, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AP576)=SUM($11:$11)-1, AQ521+SUMPRODUCT(AR197:AZ197, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AQ576)=SUM($11:$11)-1, AR521+SUMPRODUCT(AS197:BA197, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AR576)=SUM($11:$11)-1, AS521+SUMPRODUCT(AT197:BB197, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AS576)=SUM($11:$11)-1, AT521+SUMPRODUCT(AU197:BC197, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AT576)=SUM($11:$11)-1, AU521+SUMPRODUCT(AV197:BD197, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AU576)=SUM($11:$11)-1, AV521+SUMPRODUCT(AW197:BE197, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AV576)=SUM($11:$11)-1, AW521+SUMPRODUCT(AX197:BF197, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AW576)=SUM($11:$11)-1, AX521+SUMPRODUCT(AY197:BG197, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AX576)=SUM($11:$11)-1, AY521+SUMPRODUCT(AZ197:BH197, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AY576)=SUM($11:$11)-1, AZ521+SUMPRODUCT(BA197:BI197, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:AZ576)=SUM($11:$11)-1, BA521+SUMPRODUCT(BB197:BJ197, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BA576)=SUM($11:$11)-1, BB521+SUMPRODUCT(BC197:BK197, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BB576)=SUM($11:$11)-1, BC521+SUMPRODUCT(BD197:BL197, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BC576)=SUM($11:$11)-1, BD521+SUMPRODUCT(BE197:BM197, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BD576)=SUM($11:$11)-1, BE521+SUMPRODUCT(BF197:BN197, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BE576)=SUM($11:$11)-1, BF521+SUMPRODUCT(BG197:BO197, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BF576)=SUM($11:$11)-1, BG521+SUMPRODUCT(BH197:BP197, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BG576)=SUM($11:$11)-1, BH521+SUMPRODUCT(BI197:BQ197, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BH576)=SUM($11:$11)-1, BI521+SUMPRODUCT(BJ197:BR197, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BI576)=SUM($11:$11)-1, BJ521+SUMPRODUCT(BK197:BS197, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BJ576)=SUM($11:$11)-1, BK521+SUMPRODUCT(BL197:BT197, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BK576)=SUM($11:$11)-1, BL521+SUMPRODUCT(BM197:BU197, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BL576)=SUM($11:$11)-1, BM521+SUMPRODUCT(BN197:BV197, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BM576)=SUM($11:$11)-1, BN521+SUMPRODUCT(BO197:BW197, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BN576)=SUM($11:$11)-1, BO521+SUMPRODUCT(BP197:BX197, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BO576)=SUM($11:$11)-1, BP521+SUMPRODUCT(BQ197:BY197, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BP576)=SUM($11:$11)-1, BQ521+SUMPRODUCT(BR197:BZ197, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BQ576)=SUM($11:$11)-1, BR521+SUMPRODUCT(BS197:CA197, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BR576)=SUM($11:$11)-1, BS521+SUMPRODUCT(BT197:CB197, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BS576)=SUM($11:$11)-1, BT521+SUMPRODUCT(BU197:CC197, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BT576)=SUM($11:$11)-1, BU521+SUMPRODUCT(BV197:CD197, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BU576)=SUM($11:$11)-1, BV521+SUMPRODUCT(BW197:CE197, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BV576)=SUM($11:$11)-1, BW521+SUMPRODUCT(BX197:CF197, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BW576)=SUM($11:$11)-1, BX521+SUMPRODUCT(BY197:CG197, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BX576)=SUM($11:$11)-1, BY521+SUMPRODUCT(BZ197:CH197, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BY576)=SUM($11:$11)-1, BZ521+SUMPRODUCT(CA197:CI197, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:BZ576)=SUM($11:$11)-1, CA521+SUMPRODUCT(CB197:CJ197, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:CA576)=SUM($11:$11)-1, CB521+SUMPRODUCT(CC197:CK197, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:CB576)=SUM($11:$11)-1, CC521+SUMPRODUCT(CD197:CL197, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:CC576)=SUM($11:$11)-1, CD521+SUMPRODUCT(CE197:CM197, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:CD576)=SUM($11:$11)-1, CE521+SUMPRODUCT(CF197:CN197, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:CE576)=SUM($11:$11)-1, CF521+SUMPRODUCT(CG197:CO197, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:CF576)=SUM($11:$11)-1, CG521+SUMPRODUCT(CH197:CP197, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:CG576)=SUM($11:$11)-1, CH521+SUMPRODUCT(CI197:CQ197, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:CH576)=SUM($11:$11)-1, CI521+SUMPRODUCT(CJ197:CR197, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G576:CI576)=SUM($11:$11)-1, CJ521+SUMPRODUCT(CK197:CS197, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,"Insulators - Already Decommissioned",null,null,{"$f":"IF(COUNTA($G581:G581)=SUM($11:$11)-1, H526+SUMPRODUCT(I202:Q202, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:H581)=SUM($11:$11)-1, I526+SUMPRODUCT(J202:R202, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:I581)=SUM($11:$11)-1, J526+SUMPRODUCT(K202:S202, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:J581)=SUM($11:$11)-1, K526+SUMPRODUCT(L202:T202, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:K581)=SUM($11:$11)-1, L526+SUMPRODUCT(M202:U202, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:L581)=SUM($11:$11)-1, M526+SUMPRODUCT(N202:V202, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:M581)=SUM($11:$11)-1, N526+SUMPRODUCT(O202:W202, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:N581)=SUM($11:$11)-1, O526+SUMPRODUCT(P202:X202, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:O581)=SUM($11:$11)-1, P526+SUMPRODUCT(Q202:Y202, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:P581)=SUM($11:$11)-1, Q526+SUMPRODUCT(R202:Z202, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:Q581)=SUM($11:$11)-1, R526+SUMPRODUCT(S202:AA202, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:R581)=SUM($11:$11)-1, S526+SUMPRODUCT(T202:AB202, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:S581)=SUM($11:$11)-1, T526+SUMPRODUCT(U202:AC202, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:T581)=SUM($11:$11)-1, U526+SUMPRODUCT(V202:AD202, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:U581)=SUM($11:$11)-1, V526+SUMPRODUCT(W202:AE202, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:V581)=SUM($11:$11)-1, W526+SUMPRODUCT(X202:AF202, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:W581)=SUM($11:$11)-1, X526+SUMPRODUCT(Y202:AG202, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:X581)=SUM($11:$11)-1, Y526+SUMPRODUCT(Z202:AH202, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:Y581)=SUM($11:$11)-1, Z526+SUMPRODUCT(AA202:AI202, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:Z581)=SUM($11:$11)-1, AA526+SUMPRODUCT(AB202:AJ202, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AA581)=SUM($11:$11)-1, AB526+SUMPRODUCT(AC202:AK202, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AB581)=SUM($11:$11)-1, AC526+SUMPRODUCT(AD202:AL202, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AC581)=SUM($11:$11)-1, AD526+SUMPRODUCT(AE202:AM202, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AD581)=SUM($11:$11)-1, AE526+SUMPRODUCT(AF202:AN202, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AE581)=SUM($11:$11)-1, AF526+SUMPRODUCT(AG202:AO202, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G581:AF581)=SUM($11:$11)-1, AG526+SUMPRODUCT(AH202:AP202, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AG581)=SUM($11:$11)-1, AH526+SUMPRODUCT(AI202:AQ202, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AH581)=SUM($11:$11)-1, AI526+SUMPRODUCT(AJ202:AR202, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AI581)=SUM($11:$11)-1, AJ526+SUMPRODUCT(AK202:AS202, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AJ581)=SUM($11:$11)-1, AK526+SUMPRODUCT(AL202:AT202, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AK581)=SUM($11:$11)-1, AL526+SUMPRODUCT(AM202:AU202, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AL581)=SUM($11:$11)-1, AM526+SUMPRODUCT(AN202:AV202, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AM581)=SUM($11:$11)-1, AN526+SUMPRODUCT(AO202:AW202, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AN581)=SUM($11:$11)-1, AO526+SUMPRODUCT(AP202:AX202, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AO581)=SUM($11:$11)-1, AP526+SUMPRODUCT(AQ202:AY202, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AP581)=SUM($11:$11)-1, AQ526+SUMPRODUCT(AR202:AZ202, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AQ581)=SUM($11:$11)-1, AR526+SUMPRODUCT(AS202:BA202, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AR581)=SUM($11:$11)-1, AS526+SUMPRODUCT(AT202:BB202, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AS581)=SUM($11:$11)-1, AT526+SUMPRODUCT(AU202:BC202, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AT581)=SUM($11:$11)-1, AU526+SUMPRODUCT(AV202:BD202, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AU581)=SUM($11:$11)-1, AV526+SUMPRODUCT(AW202:BE202, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AV581)=SUM($11:$11)-1, AW526+SUMPRODUCT(AX202:BF202, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AW581)=SUM($11:$11)-1, AX526+SUMPRODUCT(AY202:BG202, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AX581)=SUM($11:$11)-1, AY526+SUMPRODUCT(AZ202:BH202, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AY581)=SUM($11:$11)-1, AZ526+SUMPRODUCT(BA202:BI202, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:AZ581)=SUM($11:$11)-1, BA526+SUMPRODUCT(BB202:BJ202, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BA581)=SUM($11:$11)-1, BB526+SUMPRODUCT(BC202:BK202, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BB581)=SUM($11:$11)-1, BC526+SUMPRODUCT(BD202:BL202, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BC581)=SUM($11:$11)-1, BD526+SUMPRODUCT(BE202:BM202, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BD581)=SUM($11:$11)-1, BE526+SUMPRODUCT(BF202:BN202, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BE581)=SUM($11:$11)-1, BF526+SUMPRODUCT(BG202:BO202, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BF581)=SUM($11:$11)-1, BG526+SUMPRODUCT(BH202:BP202, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BG581)=SUM($11:$11)-1, BH526+SUMPRODUCT(BI202:BQ202, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BH581)=SUM($11:$11)-1, BI526+SUMPRODUCT(BJ202:BR202, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BI581)=SUM($11:$11)-1, BJ526+SUMPRODUCT(BK202:BS202, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BJ581)=SUM($11:$11)-1, BK526+SUMPRODUCT(BL202:BT202, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BK581)=SUM($11:$11)-1, BL526+SUMPRODUCT(BM202:BU202, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BL581)=SUM($11:$11)-1, BM526+SUMPRODUCT(BN202:BV202, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BM581)=SUM($11:$11)-1, BN526+SUMPRODUCT(BO202:BW202, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BN581)=SUM($11:$11)-1, BO526+SUMPRODUCT(BP202:BX202, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BO581)=SUM($11:$11)-1, BP526+SUMPRODUCT(BQ202:BY202, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BP581)=SUM($11:$11)-1, BQ526+SUMPRODUCT(BR202:BZ202, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BQ581)=SUM($11:$11)-1, BR526+SUMPRODUCT(BS202:CA202, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BR581)=SUM($11:$11)-1, BS526+SUMPRODUCT(BT202:CB202, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BS581)=SUM($11:$11)-1, BT526+SUMPRODUCT(BU202:CC202, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BT581)=SUM($11:$11)-1, BU526+SUMPRODUCT(BV202:CD202, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BU581)=SUM($11:$11)-1, BV526+SUMPRODUCT(BW202:CE202, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BV581)=SUM($11:$11)-1, BW526+SUMPRODUCT(BX202:CF202, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BW581)=SUM($11:$11)-1, BX526+SUMPRODUCT(BY202:CG202, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BX581)=SUM($11:$11)-1, BY526+SUMPRODUCT(BZ202:CH202, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BY581)=SUM($11:$11)-1, BZ526+SUMPRODUCT(CA202:CI202, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:BZ581)=SUM($11:$11)-1, CA526+SUMPRODUCT(CB202:CJ202, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:CA581)=SUM($11:$11)-1, CB526+SUMPRODUCT(CC202:CK202, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:CB581)=SUM($11:$11)-1, CC526+SUMPRODUCT(CD202:CL202, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:CC581)=SUM($11:$11)-1, CD526+SUMPRODUCT(CE202:CM202, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:CD581)=SUM($11:$11)-1, CE526+SUMPRODUCT(CF202:CN202, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:CE581)=SUM($11:$11)-1, CF526+SUMPRODUCT(CG202:CO202, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:CF581)=SUM($11:$11)-1, CG526+SUMPRODUCT(CH202:CP202, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:CG581)=SUM($11:$11)-1, CH526+SUMPRODUCT(CI202:CQ202, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:CH581)=SUM($11:$11)-1, CI526+SUMPRODUCT(CJ202:CR202, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G581:CI581)=SUM($11:$11)-1, CJ526+SUMPRODUCT(CK202:CS202, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,"Instrument Transformers - Already Decommissioned",null,null,{"$f":"IF(COUNTA($G584:G584)=SUM($11:$11)-1, H529+SUMPRODUCT(I205:Q205, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:H584)=SUM($11:$11)-1, I529+SUMPRODUCT(J205:R205, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:I584)=SUM($11:$11)-1, J529+SUMPRODUCT(K205:S205, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:J584)=SUM($11:$11)-1, K529+SUMPRODUCT(L205:T205, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:K584)=SUM($11:$11)-1, L529+SUMPRODUCT(M205:U205, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:L584)=SUM($11:$11)-1, M529+SUMPRODUCT(N205:V205, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:M584)=SUM($11:$11)-1, N529+SUMPRODUCT(O205:W205, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:N584)=SUM($11:$11)-1, O529+SUMPRODUCT(P205:X205, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:O584)=SUM($11:$11)-1, P529+SUMPRODUCT(Q205:Y205, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:P584)=SUM($11:$11)-1, Q529+SUMPRODUCT(R205:Z205, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:Q584)=SUM($11:$11)-1, R529+SUMPRODUCT(S205:AA205, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:R584)=SUM($11:$11)-1, S529+SUMPRODUCT(T205:AB205, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:S584)=SUM($11:$11)-1, T529+SUMPRODUCT(U205:AC205, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:T584)=SUM($11:$11)-1, U529+SUMPRODUCT(V205:AD205, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:U584)=SUM($11:$11)-1, V529+SUMPRODUCT(W205:AE205, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:V584)=SUM($11:$11)-1, W529+SUMPRODUCT(X205:AF205, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:W584)=SUM($11:$11)-1, X529+SUMPRODUCT(Y205:AG205, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:X584)=SUM($11:$11)-1, Y529+SUMPRODUCT(Z205:AH205, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:Y584)=SUM($11:$11)-1, Z529+SUMPRODUCT(AA205:AI205, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:Z584)=SUM($11:$11)-1, AA529+SUMPRODUCT(AB205:AJ205, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AA584)=SUM($11:$11)-1, AB529+SUMPRODUCT(AC205:AK205, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AB584)=SUM($11:$11)-1, AC529+SUMPRODUCT(AD205:AL205, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AC584)=SUM($11:$11)-1, AD529+SUMPRODUCT(AE205:AM205, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AD584)=SUM($11:$11)-1, AE529+SUMPRODUCT(AF205:AN205, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AE584)=SUM($11:$11)-1, AF529+SUMPRODUCT(AG205:AO205, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G584:AF584)=SUM($11:$11)-1, AG529+SUMPRODUCT(AH205:AP205, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AG584)=SUM($11:$11)-1, AH529+SUMPRODUCT(AI205:AQ205, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AH584)=SUM($11:$11)-1, AI529+SUMPRODUCT(AJ205:AR205, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AI584)=SUM($11:$11)-1, AJ529+SUMPRODUCT(AK205:AS205, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AJ584)=SUM($11:$11)-1, AK529+SUMPRODUCT(AL205:AT205, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AK584)=SUM($11:$11)-1, AL529+SUMPRODUCT(AM205:AU205, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AL584)=SUM($11:$11)-1, AM529+SUMPRODUCT(AN205:AV205, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AM584)=SUM($11:$11)-1, AN529+SUMPRODUCT(AO205:AW205, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AN584)=SUM($11:$11)-1, AO529+SUMPRODUCT(AP205:AX205, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AO584)=SUM($11:$11)-1, AP529+SUMPRODUCT(AQ205:AY205, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AP584)=SUM($11:$11)-1, AQ529+SUMPRODUCT(AR205:AZ205, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AQ584)=SUM($11:$11)-1, AR529+SUMPRODUCT(AS205:BA205, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AR584)=SUM($11:$11)-1, AS529+SUMPRODUCT(AT205:BB205, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AS584)=SUM($11:$11)-1, AT529+SUMPRODUCT(AU205:BC205, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AT584)=SUM($11:$11)-1, AU529+SUMPRODUCT(AV205:BD205, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AU584)=SUM($11:$11)-1, AV529+SUMPRODUCT(AW205:BE205, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AV584)=SUM($11:$11)-1, AW529+SUMPRODUCT(AX205:BF205, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AW584)=SUM($11:$11)-1, AX529+SUMPRODUCT(AY205:BG205, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AX584)=SUM($11:$11)-1, AY529+SUMPRODUCT(AZ205:BH205, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AY584)=SUM($11:$11)-1, AZ529+SUMPRODUCT(BA205:BI205, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:AZ584)=SUM($11:$11)-1, BA529+SUMPRODUCT(BB205:BJ205, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BA584)=SUM($11:$11)-1, BB529+SUMPRODUCT(BC205:BK205, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BB584)=SUM($11:$11)-1, BC529+SUMPRODUCT(BD205:BL205, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BC584)=SUM($11:$11)-1, BD529+SUMPRODUCT(BE205:BM205, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BD584)=SUM($11:$11)-1, BE529+SUMPRODUCT(BF205:BN205, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BE584)=SUM($11:$11)-1, BF529+SUMPRODUCT(BG205:BO205, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BF584)=SUM($11:$11)-1, BG529+SUMPRODUCT(BH205:BP205, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BG584)=SUM($11:$11)-1, BH529+SUMPRODUCT(BI205:BQ205, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BH584)=SUM($11:$11)-1, BI529+SUMPRODUCT(BJ205:BR205, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BI584)=SUM($11:$11)-1, BJ529+SUMPRODUCT(BK205:BS205, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BJ584)=SUM($11:$11)-1, BK529+SUMPRODUCT(BL205:BT205, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BK584)=SUM($11:$11)-1, BL529+SUMPRODUCT(BM205:BU205, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BL584)=SUM($11:$11)-1, BM529+SUMPRODUCT(BN205:BV205, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BM584)=SUM($11:$11)-1, BN529+SUMPRODUCT(BO205:BW205, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BN584)=SUM($11:$11)-1, BO529+SUMPRODUCT(BP205:BX205, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BO584)=SUM($11:$11)-1, BP529+SUMPRODUCT(BQ205:BY205, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BP584)=SUM($11:$11)-1, BQ529+SUMPRODUCT(BR205:BZ205, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BQ584)=SUM($11:$11)-1, BR529+SUMPRODUCT(BS205:CA205, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BR584)=SUM($11:$11)-1, BS529+SUMPRODUCT(BT205:CB205, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BS584)=SUM($11:$11)-1, BT529+SUMPRODUCT(BU205:CC205, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BT584)=SUM($11:$11)-1, BU529+SUMPRODUCT(BV205:CD205, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BU584)=SUM($11:$11)-1, BV529+SUMPRODUCT(BW205:CE205, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BV584)=SUM($11:$11)-1, BW529+SUMPRODUCT(BX205:CF205, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BW584)=SUM($11:$11)-1, BX529+SUMPRODUCT(BY205:CG205, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BX584)=SUM($11:$11)-1, BY529+SUMPRODUCT(BZ205:CH205, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BY584)=SUM($11:$11)-1, BZ529+SUMPRODUCT(CA205:CI205, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:BZ584)=SUM($11:$11)-1, CA529+SUMPRODUCT(CB205:CJ205, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:CA584)=SUM($11:$11)-1, CB529+SUMPRODUCT(CC205:CK205, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:CB584)=SUM($11:$11)-1, CC529+SUMPRODUCT(CD205:CL205, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:CC584)=SUM($11:$11)-1, CD529+SUMPRODUCT(CE205:CM205, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:CD584)=SUM($11:$11)-1, CE529+SUMPRODUCT(CF205:CN205, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:CE584)=SUM($11:$11)-1, CF529+SUMPRODUCT(CG205:CO205, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:CF584)=SUM($11:$11)-1, CG529+SUMPRODUCT(CH205:CP205, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:CG584)=SUM($11:$11)-1, CH529+SUMPRODUCT(CI205:CQ205, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:CH584)=SUM($11:$11)-1, CI529+SUMPRODUCT(CJ205:CR205, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G584:CI584)=SUM($11:$11)-1, CJ529+SUMPRODUCT(CK205:CS205, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,"Instrument Transformers - Decommission 2022-2027",null,null,{"$f":"IF(COUNTA($G585:G585)=SUM($11:$11)-1, H530+SUMPRODUCT(I206:Q206, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:H585)=SUM($11:$11)-1, I530+SUMPRODUCT(J206:R206, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:I585)=SUM($11:$11)-1, J530+SUMPRODUCT(K206:S206, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:J585)=SUM($11:$11)-1, K530+SUMPRODUCT(L206:T206, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:K585)=SUM($11:$11)-1, L530+SUMPRODUCT(M206:U206, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:L585)=SUM($11:$11)-1, M530+SUMPRODUCT(N206:V206, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:M585)=SUM($11:$11)-1, N530+SUMPRODUCT(O206:W206, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:N585)=SUM($11:$11)-1, O530+SUMPRODUCT(P206:X206, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:O585)=SUM($11:$11)-1, P530+SUMPRODUCT(Q206:Y206, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:P585)=SUM($11:$11)-1, Q530+SUMPRODUCT(R206:Z206, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:Q585)=SUM($11:$11)-1, R530+SUMPRODUCT(S206:AA206, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:R585)=SUM($11:$11)-1, S530+SUMPRODUCT(T206:AB206, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:S585)=SUM($11:$11)-1, T530+SUMPRODUCT(U206:AC206, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:T585)=SUM($11:$11)-1, U530+SUMPRODUCT(V206:AD206, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:U585)=SUM($11:$11)-1, V530+SUMPRODUCT(W206:AE206, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:V585)=SUM($11:$11)-1, W530+SUMPRODUCT(X206:AF206, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:W585)=SUM($11:$11)-1, X530+SUMPRODUCT(Y206:AG206, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:X585)=SUM($11:$11)-1, Y530+SUMPRODUCT(Z206:AH206, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:Y585)=SUM($11:$11)-1, Z530+SUMPRODUCT(AA206:AI206, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:Z585)=SUM($11:$11)-1, AA530+SUMPRODUCT(AB206:AJ206, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AA585)=SUM($11:$11)-1, AB530+SUMPRODUCT(AC206:AK206, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AB585)=SUM($11:$11)-1, AC530+SUMPRODUCT(AD206:AL206, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AC585)=SUM($11:$11)-1, AD530+SUMPRODUCT(AE206:AM206, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AD585)=SUM($11:$11)-1, AE530+SUMPRODUCT(AF206:AN206, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AE585)=SUM($11:$11)-1, AF530+SUMPRODUCT(AG206:AO206, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G585:AF585)=SUM($11:$11)-1, AG530+SUMPRODUCT(AH206:AP206, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AG585)=SUM($11:$11)-1, AH530+SUMPRODUCT(AI206:AQ206, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AH585)=SUM($11:$11)-1, AI530+SUMPRODUCT(AJ206:AR206, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AI585)=SUM($11:$11)-1, AJ530+SUMPRODUCT(AK206:AS206, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AJ585)=SUM($11:$11)-1, AK530+SUMPRODUCT(AL206:AT206, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AK585)=SUM($11:$11)-1, AL530+SUMPRODUCT(AM206:AU206, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AL585)=SUM($11:$11)-1, AM530+SUMPRODUCT(AN206:AV206, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AM585)=SUM($11:$11)-1, AN530+SUMPRODUCT(AO206:AW206, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AN585)=SUM($11:$11)-1, AO530+SUMPRODUCT(AP206:AX206, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AO585)=SUM($11:$11)-1, AP530+SUMPRODUCT(AQ206:AY206, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AP585)=SUM($11:$11)-1, AQ530+SUMPRODUCT(AR206:AZ206, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AQ585)=SUM($11:$11)-1, AR530+SUMPRODUCT(AS206:BA206, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AR585)=SUM($11:$11)-1, AS530+SUMPRODUCT(AT206:BB206, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AS585)=SUM($11:$11)-1, AT530+SUMPRODUCT(AU206:BC206, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AT585)=SUM($11:$11)-1, AU530+SUMPRODUCT(AV206:BD206, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AU585)=SUM($11:$11)-1, AV530+SUMPRODUCT(AW206:BE206, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AV585)=SUM($11:$11)-1, AW530+SUMPRODUCT(AX206:BF206, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AW585)=SUM($11:$11)-1, AX530+SUMPRODUCT(AY206:BG206, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AX585)=SUM($11:$11)-1, AY530+SUMPRODUCT(AZ206:BH206, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AY585)=SUM($11:$11)-1, AZ530+SUMPRODUCT(BA206:BI206, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:AZ585)=SUM($11:$11)-1, BA530+SUMPRODUCT(BB206:BJ206, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BA585)=SUM($11:$11)-1, BB530+SUMPRODUCT(BC206:BK206, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BB585)=SUM($11:$11)-1, BC530+SUMPRODUCT(BD206:BL206, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BC585)=SUM($11:$11)-1, BD530+SUMPRODUCT(BE206:BM206, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BD585)=SUM($11:$11)-1, BE530+SUMPRODUCT(BF206:BN206, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BE585)=SUM($11:$11)-1, BF530+SUMPRODUCT(BG206:BO206, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BF585)=SUM($11:$11)-1, BG530+SUMPRODUCT(BH206:BP206, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BG585)=SUM($11:$11)-1, BH530+SUMPRODUCT(BI206:BQ206, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BH585)=SUM($11:$11)-1, BI530+SUMPRODUCT(BJ206:BR206, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BI585)=SUM($11:$11)-1, BJ530+SUMPRODUCT(BK206:BS206, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BJ585)=SUM($11:$11)-1, BK530+SUMPRODUCT(BL206:BT206, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BK585)=SUM($11:$11)-1, BL530+SUMPRODUCT(BM206:BU206, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BL585)=SUM($11:$11)-1, BM530+SUMPRODUCT(BN206:BV206, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BM585)=SUM($11:$11)-1, BN530+SUMPRODUCT(BO206:BW206, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BN585)=SUM($11:$11)-1, BO530+SUMPRODUCT(BP206:BX206, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BO585)=SUM($11:$11)-1, BP530+SUMPRODUCT(BQ206:BY206, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BP585)=SUM($11:$11)-1, BQ530+SUMPRODUCT(BR206:BZ206, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BQ585)=SUM($11:$11)-1, BR530+SUMPRODUCT(BS206:CA206, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BR585)=SUM($11:$11)-1, BS530+SUMPRODUCT(BT206:CB206, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BS585)=SUM($11:$11)-1, BT530+SUMPRODUCT(BU206:CC206, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BT585)=SUM($11:$11)-1, BU530+SUMPRODUCT(BV206:CD206, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BU585)=SUM($11:$11)-1, BV530+SUMPRODUCT(BW206:CE206, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BV585)=SUM($11:$11)-1, BW530+SUMPRODUCT(BX206:CF206, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BW585)=SUM($11:$11)-1, BX530+SUMPRODUCT(BY206:CG206, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BX585)=SUM($11:$11)-1, BY530+SUMPRODUCT(BZ206:CH206, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BY585)=SUM($11:$11)-1, BZ530+SUMPRODUCT(CA206:CI206, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:BZ585)=SUM($11:$11)-1, CA530+SUMPRODUCT(CB206:CJ206, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:CA585)=SUM($11:$11)-1, CB530+SUMPRODUCT(CC206:CK206, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:CB585)=SUM($11:$11)-1, CC530+SUMPRODUCT(CD206:CL206, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:CC585)=SUM($11:$11)-1, CD530+SUMPRODUCT(CE206:CM206, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:CD585)=SUM($11:$11)-1, CE530+SUMPRODUCT(CF206:CN206, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:CE585)=SUM($11:$11)-1, CF530+SUMPRODUCT(CG206:CO206, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:CF585)=SUM($11:$11)-1, CG530+SUMPRODUCT(CH206:CP206, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:CG585)=SUM($11:$11)-1, CH530+SUMPRODUCT(CI206:CQ206, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:CH585)=SUM($11:$11)-1, CI530+SUMPRODUCT(CJ206:CR206, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G585:CI585)=SUM($11:$11)-1, CJ530+SUMPRODUCT(CK206:CS206, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G586:G586)=SUM($11:$11)-1, H531+SUMPRODUCT(I207:Q207, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:H586)=SUM($11:$11)-1, I531+SUMPRODUCT(J207:R207, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:I586)=SUM($11:$11)-1, J531+SUMPRODUCT(K207:S207, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:J586)=SUM($11:$11)-1, K531+SUMPRODUCT(L207:T207, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:K586)=SUM($11:$11)-1, L531+SUMPRODUCT(M207:U207, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:L586)=SUM($11:$11)-1, M531+SUMPRODUCT(N207:V207, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:M586)=SUM($11:$11)-1, N531+SUMPRODUCT(O207:W207, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:N586)=SUM($11:$11)-1, O531+SUMPRODUCT(P207:X207, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:O586)=SUM($11:$11)-1, P531+SUMPRODUCT(Q207:Y207, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:P586)=SUM($11:$11)-1, Q531+SUMPRODUCT(R207:Z207, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:Q586)=SUM($11:$11)-1, R531+SUMPRODUCT(S207:AA207, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:R586)=SUM($11:$11)-1, S531+SUMPRODUCT(T207:AB207, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:S586)=SUM($11:$11)-1, T531+SUMPRODUCT(U207:AC207, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:T586)=SUM($11:$11)-1, U531+SUMPRODUCT(V207:AD207, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:U586)=SUM($11:$11)-1, V531+SUMPRODUCT(W207:AE207, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:V586)=SUM($11:$11)-1, W531+SUMPRODUCT(X207:AF207, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:W586)=SUM($11:$11)-1, X531+SUMPRODUCT(Y207:AG207, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:X586)=SUM($11:$11)-1, Y531+SUMPRODUCT(Z207:AH207, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:Y586)=SUM($11:$11)-1, Z531+SUMPRODUCT(AA207:AI207, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:Z586)=SUM($11:$11)-1, AA531+SUMPRODUCT(AB207:AJ207, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AA586)=SUM($11:$11)-1, AB531+SUMPRODUCT(AC207:AK207, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AB586)=SUM($11:$11)-1, AC531+SUMPRODUCT(AD207:AL207, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AC586)=SUM($11:$11)-1, AD531+SUMPRODUCT(AE207:AM207, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AD586)=SUM($11:$11)-1, AE531+SUMPRODUCT(AF207:AN207, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AE586)=SUM($11:$11)-1, AF531+SUMPRODUCT(AG207:AO207, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G586:AF586)=SUM($11:$11)-1, AG531+SUMPRODUCT(AH207:AP207, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AG586)=SUM($11:$11)-1, AH531+SUMPRODUCT(AI207:AQ207, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AH586)=SUM($11:$11)-1, AI531+SUMPRODUCT(AJ207:AR207, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AI586)=SUM($11:$11)-1, AJ531+SUMPRODUCT(AK207:AS207, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AJ586)=SUM($11:$11)-1, AK531+SUMPRODUCT(AL207:AT207, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AK586)=SUM($11:$11)-1, AL531+SUMPRODUCT(AM207:AU207, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AL586)=SUM($11:$11)-1, AM531+SUMPRODUCT(AN207:AV207, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AM586)=SUM($11:$11)-1, AN531+SUMPRODUCT(AO207:AW207, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AN586)=SUM($11:$11)-1, AO531+SUMPRODUCT(AP207:AX207, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AO586)=SUM($11:$11)-1, AP531+SUMPRODUCT(AQ207:AY207, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AP586)=SUM($11:$11)-1, AQ531+SUMPRODUCT(AR207:AZ207, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AQ586)=SUM($11:$11)-1, AR531+SUMPRODUCT(AS207:BA207, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AR586)=SUM($11:$11)-1, AS531+SUMPRODUCT(AT207:BB207, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AS586)=SUM($11:$11)-1, AT531+SUMPRODUCT(AU207:BC207, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AT586)=SUM($11:$11)-1, AU531+SUMPRODUCT(AV207:BD207, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AU586)=SUM($11:$11)-1, AV531+SUMPRODUCT(AW207:BE207, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AV586)=SUM($11:$11)-1, AW531+SUMPRODUCT(AX207:BF207, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AW586)=SUM($11:$11)-1, AX531+SUMPRODUCT(AY207:BG207, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AX586)=SUM($11:$11)-1, AY531+SUMPRODUCT(AZ207:BH207, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AY586)=SUM($11:$11)-1, AZ531+SUMPRODUCT(BA207:BI207, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:AZ586)=SUM($11:$11)-1, BA531+SUMPRODUCT(BB207:BJ207, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BA586)=SUM($11:$11)-1, BB531+SUMPRODUCT(BC207:BK207, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BB586)=SUM($11:$11)-1, BC531+SUMPRODUCT(BD207:BL207, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BC586)=SUM($11:$11)-1, BD531+SUMPRODUCT(BE207:BM207, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BD586)=SUM($11:$11)-1, BE531+SUMPRODUCT(BF207:BN207, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BE586)=SUM($11:$11)-1, BF531+SUMPRODUCT(BG207:BO207, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BF586)=SUM($11:$11)-1, BG531+SUMPRODUCT(BH207:BP207, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BG586)=SUM($11:$11)-1, BH531+SUMPRODUCT(BI207:BQ207, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BH586)=SUM($11:$11)-1, BI531+SUMPRODUCT(BJ207:BR207, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BI586)=SUM($11:$11)-1, BJ531+SUMPRODUCT(BK207:BS207, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BJ586)=SUM($11:$11)-1, BK531+SUMPRODUCT(BL207:BT207, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BK586)=SUM($11:$11)-1, BL531+SUMPRODUCT(BM207:BU207, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BL586)=SUM($11:$11)-1, BM531+SUMPRODUCT(BN207:BV207, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BM586)=SUM($11:$11)-1, BN531+SUMPRODUCT(BO207:BW207, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BN586)=SUM($11:$11)-1, BO531+SUMPRODUCT(BP207:BX207, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BO586)=SUM($11:$11)-1, BP531+SUMPRODUCT(BQ207:BY207, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BP586)=SUM($11:$11)-1, BQ531+SUMPRODUCT(BR207:BZ207, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BQ586)=SUM($11:$11)-1, BR531+SUMPRODUCT(BS207:CA207, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BR586)=SUM($11:$11)-1, BS531+SUMPRODUCT(BT207:CB207, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BS586)=SUM($11:$11)-1, BT531+SUMPRODUCT(BU207:CC207, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BT586)=SUM($11:$11)-1, BU531+SUMPRODUCT(BV207:CD207, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BU586)=SUM($11:$11)-1, BV531+SUMPRODUCT(BW207:CE207, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BV586)=SUM($11:$11)-1, BW531+SUMPRODUCT(BX207:CF207, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BW586)=SUM($11:$11)-1, BX531+SUMPRODUCT(BY207:CG207, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BX586)=SUM($11:$11)-1, BY531+SUMPRODUCT(BZ207:CH207, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BY586)=SUM($11:$11)-1, BZ531+SUMPRODUCT(CA207:CI207, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:BZ586)=SUM($11:$11)-1, CA531+SUMPRODUCT(CB207:CJ207, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:CA586)=SUM($11:$11)-1, CB531+SUMPRODUCT(CC207:CK207, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:CB586)=SUM($11:$11)-1, CC531+SUMPRODUCT(CD207:CL207, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:CC586)=SUM($11:$11)-1, CD531+SUMPRODUCT(CE207:CM207, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:CD586)=SUM($11:$11)-1, CE531+SUMPRODUCT(CF207:CN207, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:CE586)=SUM($11:$11)-1, CF531+SUMPRODUCT(CG207:CO207, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:CF586)=SUM($11:$11)-1, CG531+SUMPRODUCT(CH207:CP207, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:CG586)=SUM($11:$11)-1, CH531+SUMPRODUCT(CI207:CQ207, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:CH586)=SUM($11:$11)-1, CI531+SUMPRODUCT(CJ207:CR207, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G586:CI586)=SUM($11:$11)-1, CJ531+SUMPRODUCT(CK207:CS207, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,"Lease L&B 2019-20 < 20 years rem life",null,null,{"$f":"IF(COUNTA($G587:G587)=SUM($11:$11)-1, H532+SUMPRODUCT(I208:Q208, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:H587)=SUM($11:$11)-1, I532+SUMPRODUCT(J208:R208, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:I587)=SUM($11:$11)-1, J532+SUMPRODUCT(K208:S208, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:J587)=SUM($11:$11)-1, K532+SUMPRODUCT(L208:T208, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:K587)=SUM($11:$11)-1, L532+SUMPRODUCT(M208:U208, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:L587)=SUM($11:$11)-1, M532+SUMPRODUCT(N208:V208, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:M587)=SUM($11:$11)-1, N532+SUMPRODUCT(O208:W208, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:N587)=SUM($11:$11)-1, O532+SUMPRODUCT(P208:X208, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:O587)=SUM($11:$11)-1, P532+SUMPRODUCT(Q208:Y208, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:P587)=SUM($11:$11)-1, Q532+SUMPRODUCT(R208:Z208, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:Q587)=SUM($11:$11)-1, R532+SUMPRODUCT(S208:AA208, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:R587)=SUM($11:$11)-1, S532+SUMPRODUCT(T208:AB208, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:S587)=SUM($11:$11)-1, T532+SUMPRODUCT(U208:AC208, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:T587)=SUM($11:$11)-1, U532+SUMPRODUCT(V208:AD208, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:U587)=SUM($11:$11)-1, V532+SUMPRODUCT(W208:AE208, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:V587)=SUM($11:$11)-1, W532+SUMPRODUCT(X208:AF208, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:W587)=SUM($11:$11)-1, X532+SUMPRODUCT(Y208:AG208, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:X587)=SUM($11:$11)-1, Y532+SUMPRODUCT(Z208:AH208, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:Y587)=SUM($11:$11)-1, Z532+SUMPRODUCT(AA208:AI208, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:Z587)=SUM($11:$11)-1, AA532+SUMPRODUCT(AB208:AJ208, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AA587)=SUM($11:$11)-1, AB532+SUMPRODUCT(AC208:AK208, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AB587)=SUM($11:$11)-1, AC532+SUMPRODUCT(AD208:AL208, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AC587)=SUM($11:$11)-1, AD532+SUMPRODUCT(AE208:AM208, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AD587)=SUM($11:$11)-1, AE532+SUMPRODUCT(AF208:AN208, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AE587)=SUM($11:$11)-1, AF532+SUMPRODUCT(AG208:AO208, 1/AG$14:AO$14)*AF$14, \"\")","v":-0.76714501077250841},{"$f":"IF(COUNTA($G587:AF587)=SUM($11:$11)-1, AG532+SUMPRODUCT(AH208:AP208, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AG587)=SUM($11:$11)-1, AH532+SUMPRODUCT(AI208:AQ208, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AH587)=SUM($11:$11)-1, AI532+SUMPRODUCT(AJ208:AR208, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AI587)=SUM($11:$11)-1, AJ532+SUMPRODUCT(AK208:AS208, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AJ587)=SUM($11:$11)-1, AK532+SUMPRODUCT(AL208:AT208, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AK587)=SUM($11:$11)-1, AL532+SUMPRODUCT(AM208:AU208, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AL587)=SUM($11:$11)-1, AM532+SUMPRODUCT(AN208:AV208, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AM587)=SUM($11:$11)-1, AN532+SUMPRODUCT(AO208:AW208, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AN587)=SUM($11:$11)-1, AO532+SUMPRODUCT(AP208:AX208, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AO587)=SUM($11:$11)-1, AP532+SUMPRODUCT(AQ208:AY208, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AP587)=SUM($11:$11)-1, AQ532+SUMPRODUCT(AR208:AZ208, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AQ587)=SUM($11:$11)-1, AR532+SUMPRODUCT(AS208:BA208, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AR587)=SUM($11:$11)-1, AS532+SUMPRODUCT(AT208:BB208, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AS587)=SUM($11:$11)-1, AT532+SUMPRODUCT(AU208:BC208, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AT587)=SUM($11:$11)-1, AU532+SUMPRODUCT(AV208:BD208, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AU587)=SUM($11:$11)-1, AV532+SUMPRODUCT(AW208:BE208, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AV587)=SUM($11:$11)-1, AW532+SUMPRODUCT(AX208:BF208, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AW587)=SUM($11:$11)-1, AX532+SUMPRODUCT(AY208:BG208, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AX587)=SUM($11:$11)-1, AY532+SUMPRODUCT(AZ208:BH208, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AY587)=SUM($11:$11)-1, AZ532+SUMPRODUCT(BA208:BI208, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:AZ587)=SUM($11:$11)-1, BA532+SUMPRODUCT(BB208:BJ208, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BA587)=SUM($11:$11)-1, BB532+SUMPRODUCT(BC208:BK208, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BB587)=SUM($11:$11)-1, BC532+SUMPRODUCT(BD208:BL208, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BC587)=SUM($11:$11)-1, BD532+SUMPRODUCT(BE208:BM208, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BD587)=SUM($11:$11)-1, BE532+SUMPRODUCT(BF208:BN208, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BE587)=SUM($11:$11)-1, BF532+SUMPRODUCT(BG208:BO208, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BF587)=SUM($11:$11)-1, BG532+SUMPRODUCT(BH208:BP208, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BG587)=SUM($11:$11)-1, BH532+SUMPRODUCT(BI208:BQ208, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BH587)=SUM($11:$11)-1, BI532+SUMPRODUCT(BJ208:BR208, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BI587)=SUM($11:$11)-1, BJ532+SUMPRODUCT(BK208:BS208, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BJ587)=SUM($11:$11)-1, BK532+SUMPRODUCT(BL208:BT208, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BK587)=SUM($11:$11)-1, BL532+SUMPRODUCT(BM208:BU208, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BL587)=SUM($11:$11)-1, BM532+SUMPRODUCT(BN208:BV208, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BM587)=SUM($11:$11)-1, BN532+SUMPRODUCT(BO208:BW208, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BN587)=SUM($11:$11)-1, BO532+SUMPRODUCT(BP208:BX208, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BO587)=SUM($11:$11)-1, BP532+SUMPRODUCT(BQ208:BY208, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BP587)=SUM($11:$11)-1, BQ532+SUMPRODUCT(BR208:BZ208, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BQ587)=SUM($11:$11)-1, BR532+SUMPRODUCT(BS208:CA208, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BR587)=SUM($11:$11)-1, BS532+SUMPRODUCT(BT208:CB208, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BS587)=SUM($11:$11)-1, BT532+SUMPRODUCT(BU208:CC208, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BT587)=SUM($11:$11)-1, BU532+SUMPRODUCT(BV208:CD208, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BU587)=SUM($11:$11)-1, BV532+SUMPRODUCT(BW208:CE208, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BV587)=SUM($11:$11)-1, BW532+SUMPRODUCT(BX208:CF208, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BW587)=SUM($11:$11)-1, BX532+SUMPRODUCT(BY208:CG208, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BX587)=SUM($11:$11)-1, BY532+SUMPRODUCT(BZ208:CH208, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BY587)=SUM($11:$11)-1, BZ532+SUMPRODUCT(CA208:CI208, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:BZ587)=SUM($11:$11)-1, CA532+SUMPRODUCT(CB208:CJ208, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:CA587)=SUM($11:$11)-1, CB532+SUMPRODUCT(CC208:CK208, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:CB587)=SUM($11:$11)-1, CC532+SUMPRODUCT(CD208:CL208, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:CC587)=SUM($11:$11)-1, CD532+SUMPRODUCT(CE208:CM208, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:CD587)=SUM($11:$11)-1, CE532+SUMPRODUCT(CF208:CN208, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:CE587)=SUM($11:$11)-1, CF532+SUMPRODUCT(CG208:CO208, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:CF587)=SUM($11:$11)-1, CG532+SUMPRODUCT(CH208:CP208, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:CG587)=SUM($11:$11)-1, CH532+SUMPRODUCT(CI208:CQ208, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:CH587)=SUM($11:$11)-1, CI532+SUMPRODUCT(CJ208:CR208, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G587:CI587)=SUM($11:$11)-1, CJ532+SUMPRODUCT(CK208:CS208, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,"Lease L&B 2019-20 > 20 years rem life",null,null,{"$f":"IF(COUNTA($G588:G588)=SUM($11:$11)-1, H533+SUMPRODUCT(I209:Q209, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:H588)=SUM($11:$11)-1, I533+SUMPRODUCT(J209:R209, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:I588)=SUM($11:$11)-1, J533+SUMPRODUCT(K209:S209, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:J588)=SUM($11:$11)-1, K533+SUMPRODUCT(L209:T209, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:K588)=SUM($11:$11)-1, L533+SUMPRODUCT(M209:U209, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:L588)=SUM($11:$11)-1, M533+SUMPRODUCT(N209:V209, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:M588)=SUM($11:$11)-1, N533+SUMPRODUCT(O209:W209, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:N588)=SUM($11:$11)-1, O533+SUMPRODUCT(P209:X209, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:O588)=SUM($11:$11)-1, P533+SUMPRODUCT(Q209:Y209, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:P588)=SUM($11:$11)-1, Q533+SUMPRODUCT(R209:Z209, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:Q588)=SUM($11:$11)-1, R533+SUMPRODUCT(S209:AA209, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:R588)=SUM($11:$11)-1, S533+SUMPRODUCT(T209:AB209, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:S588)=SUM($11:$11)-1, T533+SUMPRODUCT(U209:AC209, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:T588)=SUM($11:$11)-1, U533+SUMPRODUCT(V209:AD209, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:U588)=SUM($11:$11)-1, V533+SUMPRODUCT(W209:AE209, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:V588)=SUM($11:$11)-1, W533+SUMPRODUCT(X209:AF209, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:W588)=SUM($11:$11)-1, X533+SUMPRODUCT(Y209:AG209, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:X588)=SUM($11:$11)-1, Y533+SUMPRODUCT(Z209:AH209, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:Y588)=SUM($11:$11)-1, Z533+SUMPRODUCT(AA209:AI209, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:Z588)=SUM($11:$11)-1, AA533+SUMPRODUCT(AB209:AJ209, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AA588)=SUM($11:$11)-1, AB533+SUMPRODUCT(AC209:AK209, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AB588)=SUM($11:$11)-1, AC533+SUMPRODUCT(AD209:AL209, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AC588)=SUM($11:$11)-1, AD533+SUMPRODUCT(AE209:AM209, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AD588)=SUM($11:$11)-1, AE533+SUMPRODUCT(AF209:AN209, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AE588)=SUM($11:$11)-1, AF533+SUMPRODUCT(AG209:AO209, 1/AG$14:AO$14)*AF$14, \"\")","v":20.508931974132004},{"$f":"IF(COUNTA($G588:AF588)=SUM($11:$11)-1, AG533+SUMPRODUCT(AH209:AP209, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AG588)=SUM($11:$11)-1, AH533+SUMPRODUCT(AI209:AQ209, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AH588)=SUM($11:$11)-1, AI533+SUMPRODUCT(AJ209:AR209, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AI588)=SUM($11:$11)-1, AJ533+SUMPRODUCT(AK209:AS209, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AJ588)=SUM($11:$11)-1, AK533+SUMPRODUCT(AL209:AT209, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AK588)=SUM($11:$11)-1, AL533+SUMPRODUCT(AM209:AU209, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AL588)=SUM($11:$11)-1, AM533+SUMPRODUCT(AN209:AV209, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AM588)=SUM($11:$11)-1, AN533+SUMPRODUCT(AO209:AW209, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AN588)=SUM($11:$11)-1, AO533+SUMPRODUCT(AP209:AX209, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AO588)=SUM($11:$11)-1, AP533+SUMPRODUCT(AQ209:AY209, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AP588)=SUM($11:$11)-1, AQ533+SUMPRODUCT(AR209:AZ209, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AQ588)=SUM($11:$11)-1, AR533+SUMPRODUCT(AS209:BA209, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AR588)=SUM($11:$11)-1, AS533+SUMPRODUCT(AT209:BB209, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AS588)=SUM($11:$11)-1, AT533+SUMPRODUCT(AU209:BC209, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AT588)=SUM($11:$11)-1, AU533+SUMPRODUCT(AV209:BD209, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AU588)=SUM($11:$11)-1, AV533+SUMPRODUCT(AW209:BE209, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AV588)=SUM($11:$11)-1, AW533+SUMPRODUCT(AX209:BF209, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AW588)=SUM($11:$11)-1, AX533+SUMPRODUCT(AY209:BG209, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AX588)=SUM($11:$11)-1, AY533+SUMPRODUCT(AZ209:BH209, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AY588)=SUM($11:$11)-1, AZ533+SUMPRODUCT(BA209:BI209, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:AZ588)=SUM($11:$11)-1, BA533+SUMPRODUCT(BB209:BJ209, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BA588)=SUM($11:$11)-1, BB533+SUMPRODUCT(BC209:BK209, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BB588)=SUM($11:$11)-1, BC533+SUMPRODUCT(BD209:BL209, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BC588)=SUM($11:$11)-1, BD533+SUMPRODUCT(BE209:BM209, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BD588)=SUM($11:$11)-1, BE533+SUMPRODUCT(BF209:BN209, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BE588)=SUM($11:$11)-1, BF533+SUMPRODUCT(BG209:BO209, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BF588)=SUM($11:$11)-1, BG533+SUMPRODUCT(BH209:BP209, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BG588)=SUM($11:$11)-1, BH533+SUMPRODUCT(BI209:BQ209, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BH588)=SUM($11:$11)-1, BI533+SUMPRODUCT(BJ209:BR209, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BI588)=SUM($11:$11)-1, BJ533+SUMPRODUCT(BK209:BS209, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BJ588)=SUM($11:$11)-1, BK533+SUMPRODUCT(BL209:BT209, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BK588)=SUM($11:$11)-1, BL533+SUMPRODUCT(BM209:BU209, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BL588)=SUM($11:$11)-1, BM533+SUMPRODUCT(BN209:BV209, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BM588)=SUM($11:$11)-1, BN533+SUMPRODUCT(BO209:BW209, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BN588)=SUM($11:$11)-1, BO533+SUMPRODUCT(BP209:BX209, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BO588)=SUM($11:$11)-1, BP533+SUMPRODUCT(BQ209:BY209, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BP588)=SUM($11:$11)-1, BQ533+SUMPRODUCT(BR209:BZ209, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BQ588)=SUM($11:$11)-1, BR533+SUMPRODUCT(BS209:CA209, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BR588)=SUM($11:$11)-1, BS533+SUMPRODUCT(BT209:CB209, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BS588)=SUM($11:$11)-1, BT533+SUMPRODUCT(BU209:CC209, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BT588)=SUM($11:$11)-1, BU533+SUMPRODUCT(BV209:CD209, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BU588)=SUM($11:$11)-1, BV533+SUMPRODUCT(BW209:CE209, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BV588)=SUM($11:$11)-1, BW533+SUMPRODUCT(BX209:CF209, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BW588)=SUM($11:$11)-1, BX533+SUMPRODUCT(BY209:CG209, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BX588)=SUM($11:$11)-1, BY533+SUMPRODUCT(BZ209:CH209, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BY588)=SUM($11:$11)-1, BZ533+SUMPRODUCT(CA209:CI209, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:BZ588)=SUM($11:$11)-1, CA533+SUMPRODUCT(CB209:CJ209, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:CA588)=SUM($11:$11)-1, CB533+SUMPRODUCT(CC209:CK209, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:CB588)=SUM($11:$11)-1, CC533+SUMPRODUCT(CD209:CL209, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:CC588)=SUM($11:$11)-1, CD533+SUMPRODUCT(CE209:CM209, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:CD588)=SUM($11:$11)-1, CE533+SUMPRODUCT(CF209:CN209, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:CE588)=SUM($11:$11)-1, CF533+SUMPRODUCT(CG209:CO209, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:CF588)=SUM($11:$11)-1, CG533+SUMPRODUCT(CH209:CP209, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:CG588)=SUM($11:$11)-1, CH533+SUMPRODUCT(CI209:CQ209, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:CH588)=SUM($11:$11)-1, CI533+SUMPRODUCT(CJ209:CR209, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G588:CI588)=SUM($11:$11)-1, CJ533+SUMPRODUCT(CK209:CS209, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,"Lease L&B 2020-21",null,null,{"$f":"IF(COUNTA($G589:G589)=SUM($11:$11)-1, H534+SUMPRODUCT(I210:Q210, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:H589)=SUM($11:$11)-1, I534+SUMPRODUCT(J210:R210, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:I589)=SUM($11:$11)-1, J534+SUMPRODUCT(K210:S210, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:J589)=SUM($11:$11)-1, K534+SUMPRODUCT(L210:T210, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:K589)=SUM($11:$11)-1, L534+SUMPRODUCT(M210:U210, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:L589)=SUM($11:$11)-1, M534+SUMPRODUCT(N210:V210, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:M589)=SUM($11:$11)-1, N534+SUMPRODUCT(O210:W210, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:N589)=SUM($11:$11)-1, O534+SUMPRODUCT(P210:X210, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:O589)=SUM($11:$11)-1, P534+SUMPRODUCT(Q210:Y210, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:P589)=SUM($11:$11)-1, Q534+SUMPRODUCT(R210:Z210, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:Q589)=SUM($11:$11)-1, R534+SUMPRODUCT(S210:AA210, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:R589)=SUM($11:$11)-1, S534+SUMPRODUCT(T210:AB210, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:S589)=SUM($11:$11)-1, T534+SUMPRODUCT(U210:AC210, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:T589)=SUM($11:$11)-1, U534+SUMPRODUCT(V210:AD210, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:U589)=SUM($11:$11)-1, V534+SUMPRODUCT(W210:AE210, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:V589)=SUM($11:$11)-1, W534+SUMPRODUCT(X210:AF210, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:W589)=SUM($11:$11)-1, X534+SUMPRODUCT(Y210:AG210, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:X589)=SUM($11:$11)-1, Y534+SUMPRODUCT(Z210:AH210, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:Y589)=SUM($11:$11)-1, Z534+SUMPRODUCT(AA210:AI210, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:Z589)=SUM($11:$11)-1, AA534+SUMPRODUCT(AB210:AJ210, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AA589)=SUM($11:$11)-1, AB534+SUMPRODUCT(AC210:AK210, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AB589)=SUM($11:$11)-1, AC534+SUMPRODUCT(AD210:AL210, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AC589)=SUM($11:$11)-1, AD534+SUMPRODUCT(AE210:AM210, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AD589)=SUM($11:$11)-1, AE534+SUMPRODUCT(AF210:AN210, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AE589)=SUM($11:$11)-1, AF534+SUMPRODUCT(AG210:AO210, 1/AG$14:AO$14)*AF$14, \"\")","v":-3.5604632108532122},{"$f":"IF(COUNTA($G589:AF589)=SUM($11:$11)-1, AG534+SUMPRODUCT(AH210:AP210, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AG589)=SUM($11:$11)-1, AH534+SUMPRODUCT(AI210:AQ210, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AH589)=SUM($11:$11)-1, AI534+SUMPRODUCT(AJ210:AR210, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AI589)=SUM($11:$11)-1, AJ534+SUMPRODUCT(AK210:AS210, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AJ589)=SUM($11:$11)-1, AK534+SUMPRODUCT(AL210:AT210, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AK589)=SUM($11:$11)-1, AL534+SUMPRODUCT(AM210:AU210, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AL589)=SUM($11:$11)-1, AM534+SUMPRODUCT(AN210:AV210, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AM589)=SUM($11:$11)-1, AN534+SUMPRODUCT(AO210:AW210, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AN589)=SUM($11:$11)-1, AO534+SUMPRODUCT(AP210:AX210, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AO589)=SUM($11:$11)-1, AP534+SUMPRODUCT(AQ210:AY210, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AP589)=SUM($11:$11)-1, AQ534+SUMPRODUCT(AR210:AZ210, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AQ589)=SUM($11:$11)-1, AR534+SUMPRODUCT(AS210:BA210, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AR589)=SUM($11:$11)-1, AS534+SUMPRODUCT(AT210:BB210, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AS589)=SUM($11:$11)-1, AT534+SUMPRODUCT(AU210:BC210, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AT589)=SUM($11:$11)-1, AU534+SUMPRODUCT(AV210:BD210, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AU589)=SUM($11:$11)-1, AV534+SUMPRODUCT(AW210:BE210, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AV589)=SUM($11:$11)-1, AW534+SUMPRODUCT(AX210:BF210, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AW589)=SUM($11:$11)-1, AX534+SUMPRODUCT(AY210:BG210, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AX589)=SUM($11:$11)-1, AY534+SUMPRODUCT(AZ210:BH210, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AY589)=SUM($11:$11)-1, AZ534+SUMPRODUCT(BA210:BI210, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:AZ589)=SUM($11:$11)-1, BA534+SUMPRODUCT(BB210:BJ210, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BA589)=SUM($11:$11)-1, BB534+SUMPRODUCT(BC210:BK210, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BB589)=SUM($11:$11)-1, BC534+SUMPRODUCT(BD210:BL210, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BC589)=SUM($11:$11)-1, BD534+SUMPRODUCT(BE210:BM210, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BD589)=SUM($11:$11)-1, BE534+SUMPRODUCT(BF210:BN210, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BE589)=SUM($11:$11)-1, BF534+SUMPRODUCT(BG210:BO210, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BF589)=SUM($11:$11)-1, BG534+SUMPRODUCT(BH210:BP210, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BG589)=SUM($11:$11)-1, BH534+SUMPRODUCT(BI210:BQ210, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BH589)=SUM($11:$11)-1, BI534+SUMPRODUCT(BJ210:BR210, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BI589)=SUM($11:$11)-1, BJ534+SUMPRODUCT(BK210:BS210, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BJ589)=SUM($11:$11)-1, BK534+SUMPRODUCT(BL210:BT210, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BK589)=SUM($11:$11)-1, BL534+SUMPRODUCT(BM210:BU210, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BL589)=SUM($11:$11)-1, BM534+SUMPRODUCT(BN210:BV210, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BM589)=SUM($11:$11)-1, BN534+SUMPRODUCT(BO210:BW210, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BN589)=SUM($11:$11)-1, BO534+SUMPRODUCT(BP210:BX210, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BO589)=SUM($11:$11)-1, BP534+SUMPRODUCT(BQ210:BY210, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BP589)=SUM($11:$11)-1, BQ534+SUMPRODUCT(BR210:BZ210, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BQ589)=SUM($11:$11)-1, BR534+SUMPRODUCT(BS210:CA210, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BR589)=SUM($11:$11)-1, BS534+SUMPRODUCT(BT210:CB210, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BS589)=SUM($11:$11)-1, BT534+SUMPRODUCT(BU210:CC210, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BT589)=SUM($11:$11)-1, BU534+SUMPRODUCT(BV210:CD210, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BU589)=SUM($11:$11)-1, BV534+SUMPRODUCT(BW210:CE210, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BV589)=SUM($11:$11)-1, BW534+SUMPRODUCT(BX210:CF210, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BW589)=SUM($11:$11)-1, BX534+SUMPRODUCT(BY210:CG210, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BX589)=SUM($11:$11)-1, BY534+SUMPRODUCT(BZ210:CH210, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BY589)=SUM($11:$11)-1, BZ534+SUMPRODUCT(CA210:CI210, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:BZ589)=SUM($11:$11)-1, CA534+SUMPRODUCT(CB210:CJ210, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:CA589)=SUM($11:$11)-1, CB534+SUMPRODUCT(CC210:CK210, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:CB589)=SUM($11:$11)-1, CC534+SUMPRODUCT(CD210:CL210, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:CC589)=SUM($11:$11)-1, CD534+SUMPRODUCT(CE210:CM210, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:CD589)=SUM($11:$11)-1, CE534+SUMPRODUCT(CF210:CN210, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:CE589)=SUM($11:$11)-1, CF534+SUMPRODUCT(CG210:CO210, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:CF589)=SUM($11:$11)-1, CG534+SUMPRODUCT(CH210:CP210, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:CG589)=SUM($11:$11)-1, CH534+SUMPRODUCT(CI210:CQ210, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:CH589)=SUM($11:$11)-1, CI534+SUMPRODUCT(CJ210:CR210, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G589:CI589)=SUM($11:$11)-1, CJ534+SUMPRODUCT(CK210:CS210, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,"Lease L&B 2021-22",null,null,{"$f":"IF(COUNTA($G590:G590)=SUM($11:$11)-1, H535+SUMPRODUCT(I211:Q211, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:H590)=SUM($11:$11)-1, I535+SUMPRODUCT(J211:R211, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:I590)=SUM($11:$11)-1, J535+SUMPRODUCT(K211:S211, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:J590)=SUM($11:$11)-1, K535+SUMPRODUCT(L211:T211, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:K590)=SUM($11:$11)-1, L535+SUMPRODUCT(M211:U211, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:L590)=SUM($11:$11)-1, M535+SUMPRODUCT(N211:V211, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:M590)=SUM($11:$11)-1, N535+SUMPRODUCT(O211:W211, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:N590)=SUM($11:$11)-1, O535+SUMPRODUCT(P211:X211, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:O590)=SUM($11:$11)-1, P535+SUMPRODUCT(Q211:Y211, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:P590)=SUM($11:$11)-1, Q535+SUMPRODUCT(R211:Z211, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:Q590)=SUM($11:$11)-1, R535+SUMPRODUCT(S211:AA211, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:R590)=SUM($11:$11)-1, S535+SUMPRODUCT(T211:AB211, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:S590)=SUM($11:$11)-1, T535+SUMPRODUCT(U211:AC211, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:T590)=SUM($11:$11)-1, U535+SUMPRODUCT(V211:AD211, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:U590)=SUM($11:$11)-1, V535+SUMPRODUCT(W211:AE211, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:V590)=SUM($11:$11)-1, W535+SUMPRODUCT(X211:AF211, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:W590)=SUM($11:$11)-1, X535+SUMPRODUCT(Y211:AG211, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:X590)=SUM($11:$11)-1, Y535+SUMPRODUCT(Z211:AH211, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:Y590)=SUM($11:$11)-1, Z535+SUMPRODUCT(AA211:AI211, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:Z590)=SUM($11:$11)-1, AA535+SUMPRODUCT(AB211:AJ211, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AA590)=SUM($11:$11)-1, AB535+SUMPRODUCT(AC211:AK211, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AB590)=SUM($11:$11)-1, AC535+SUMPRODUCT(AD211:AL211, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AC590)=SUM($11:$11)-1, AD535+SUMPRODUCT(AE211:AM211, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AD590)=SUM($11:$11)-1, AE535+SUMPRODUCT(AF211:AN211, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AE590)=SUM($11:$11)-1, AF535+SUMPRODUCT(AG211:AO211, 1/AG$14:AO$14)*AF$14, \"\")","v":0.46654545800284297},{"$f":"IF(COUNTA($G590:AF590)=SUM($11:$11)-1, AG535+SUMPRODUCT(AH211:AP211, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AG590)=SUM($11:$11)-1, AH535+SUMPRODUCT(AI211:AQ211, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AH590)=SUM($11:$11)-1, AI535+SUMPRODUCT(AJ211:AR211, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AI590)=SUM($11:$11)-1, AJ535+SUMPRODUCT(AK211:AS211, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AJ590)=SUM($11:$11)-1, AK535+SUMPRODUCT(AL211:AT211, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AK590)=SUM($11:$11)-1, AL535+SUMPRODUCT(AM211:AU211, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AL590)=SUM($11:$11)-1, AM535+SUMPRODUCT(AN211:AV211, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AM590)=SUM($11:$11)-1, AN535+SUMPRODUCT(AO211:AW211, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AN590)=SUM($11:$11)-1, AO535+SUMPRODUCT(AP211:AX211, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AO590)=SUM($11:$11)-1, AP535+SUMPRODUCT(AQ211:AY211, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AP590)=SUM($11:$11)-1, AQ535+SUMPRODUCT(AR211:AZ211, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AQ590)=SUM($11:$11)-1, AR535+SUMPRODUCT(AS211:BA211, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AR590)=SUM($11:$11)-1, AS535+SUMPRODUCT(AT211:BB211, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AS590)=SUM($11:$11)-1, AT535+SUMPRODUCT(AU211:BC211, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AT590)=SUM($11:$11)-1, AU535+SUMPRODUCT(AV211:BD211, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AU590)=SUM($11:$11)-1, AV535+SUMPRODUCT(AW211:BE211, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AV590)=SUM($11:$11)-1, AW535+SUMPRODUCT(AX211:BF211, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AW590)=SUM($11:$11)-1, AX535+SUMPRODUCT(AY211:BG211, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AX590)=SUM($11:$11)-1, AY535+SUMPRODUCT(AZ211:BH211, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AY590)=SUM($11:$11)-1, AZ535+SUMPRODUCT(BA211:BI211, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:AZ590)=SUM($11:$11)-1, BA535+SUMPRODUCT(BB211:BJ211, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BA590)=SUM($11:$11)-1, BB535+SUMPRODUCT(BC211:BK211, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BB590)=SUM($11:$11)-1, BC535+SUMPRODUCT(BD211:BL211, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BC590)=SUM($11:$11)-1, BD535+SUMPRODUCT(BE211:BM211, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BD590)=SUM($11:$11)-1, BE535+SUMPRODUCT(BF211:BN211, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BE590)=SUM($11:$11)-1, BF535+SUMPRODUCT(BG211:BO211, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BF590)=SUM($11:$11)-1, BG535+SUMPRODUCT(BH211:BP211, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BG590)=SUM($11:$11)-1, BH535+SUMPRODUCT(BI211:BQ211, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BH590)=SUM($11:$11)-1, BI535+SUMPRODUCT(BJ211:BR211, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BI590)=SUM($11:$11)-1, BJ535+SUMPRODUCT(BK211:BS211, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BJ590)=SUM($11:$11)-1, BK535+SUMPRODUCT(BL211:BT211, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BK590)=SUM($11:$11)-1, BL535+SUMPRODUCT(BM211:BU211, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BL590)=SUM($11:$11)-1, BM535+SUMPRODUCT(BN211:BV211, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BM590)=SUM($11:$11)-1, BN535+SUMPRODUCT(BO211:BW211, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BN590)=SUM($11:$11)-1, BO535+SUMPRODUCT(BP211:BX211, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BO590)=SUM($11:$11)-1, BP535+SUMPRODUCT(BQ211:BY211, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BP590)=SUM($11:$11)-1, BQ535+SUMPRODUCT(BR211:BZ211, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BQ590)=SUM($11:$11)-1, BR535+SUMPRODUCT(BS211:CA211, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BR590)=SUM($11:$11)-1, BS535+SUMPRODUCT(BT211:CB211, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BS590)=SUM($11:$11)-1, BT535+SUMPRODUCT(BU211:CC211, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BT590)=SUM($11:$11)-1, BU535+SUMPRODUCT(BV211:CD211, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BU590)=SUM($11:$11)-1, BV535+SUMPRODUCT(BW211:CE211, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BV590)=SUM($11:$11)-1, BW535+SUMPRODUCT(BX211:CF211, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BW590)=SUM($11:$11)-1, BX535+SUMPRODUCT(BY211:CG211, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BX590)=SUM($11:$11)-1, BY535+SUMPRODUCT(BZ211:CH211, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BY590)=SUM($11:$11)-1, BZ535+SUMPRODUCT(CA211:CI211, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:BZ590)=SUM($11:$11)-1, CA535+SUMPRODUCT(CB211:CJ211, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:CA590)=SUM($11:$11)-1, CB535+SUMPRODUCT(CC211:CK211, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:CB590)=SUM($11:$11)-1, CC535+SUMPRODUCT(CD211:CL211, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:CC590)=SUM($11:$11)-1, CD535+SUMPRODUCT(CE211:CM211, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:CD590)=SUM($11:$11)-1, CE535+SUMPRODUCT(CF211:CN211, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:CE590)=SUM($11:$11)-1, CF535+SUMPRODUCT(CG211:CO211, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:CF590)=SUM($11:$11)-1, CG535+SUMPRODUCT(CH211:CP211, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:CG590)=SUM($11:$11)-1, CH535+SUMPRODUCT(CI211:CQ211, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:CH590)=SUM($11:$11)-1, CI535+SUMPRODUCT(CJ211:CR211, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G590:CI590)=SUM($11:$11)-1, CJ535+SUMPRODUCT(CK211:CS211, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,"Lease L&B 2022-23",null,null,{"$f":"IF(COUNTA($G591:G591)=SUM($11:$11)-1, H536+SUMPRODUCT(I212:Q212, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:H591)=SUM($11:$11)-1, I536+SUMPRODUCT(J212:R212, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:I591)=SUM($11:$11)-1, J536+SUMPRODUCT(K212:S212, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:J591)=SUM($11:$11)-1, K536+SUMPRODUCT(L212:T212, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:K591)=SUM($11:$11)-1, L536+SUMPRODUCT(M212:U212, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:L591)=SUM($11:$11)-1, M536+SUMPRODUCT(N212:V212, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:M591)=SUM($11:$11)-1, N536+SUMPRODUCT(O212:W212, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:N591)=SUM($11:$11)-1, O536+SUMPRODUCT(P212:X212, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:O591)=SUM($11:$11)-1, P536+SUMPRODUCT(Q212:Y212, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:P591)=SUM($11:$11)-1, Q536+SUMPRODUCT(R212:Z212, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:Q591)=SUM($11:$11)-1, R536+SUMPRODUCT(S212:AA212, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:R591)=SUM($11:$11)-1, S536+SUMPRODUCT(T212:AB212, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:S591)=SUM($11:$11)-1, T536+SUMPRODUCT(U212:AC212, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:T591)=SUM($11:$11)-1, U536+SUMPRODUCT(V212:AD212, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:U591)=SUM($11:$11)-1, V536+SUMPRODUCT(W212:AE212, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:V591)=SUM($11:$11)-1, W536+SUMPRODUCT(X212:AF212, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:W591)=SUM($11:$11)-1, X536+SUMPRODUCT(Y212:AG212, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:X591)=SUM($11:$11)-1, Y536+SUMPRODUCT(Z212:AH212, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:Y591)=SUM($11:$11)-1, Z536+SUMPRODUCT(AA212:AI212, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:Z591)=SUM($11:$11)-1, AA536+SUMPRODUCT(AB212:AJ212, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AA591)=SUM($11:$11)-1, AB536+SUMPRODUCT(AC212:AK212, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AB591)=SUM($11:$11)-1, AC536+SUMPRODUCT(AD212:AL212, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AC591)=SUM($11:$11)-1, AD536+SUMPRODUCT(AE212:AM212, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AD591)=SUM($11:$11)-1, AE536+SUMPRODUCT(AF212:AN212, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AE591)=SUM($11:$11)-1, AF536+SUMPRODUCT(AG212:AO212, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G591:AF591)=SUM($11:$11)-1, AG536+SUMPRODUCT(AH212:AP212, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AG591)=SUM($11:$11)-1, AH536+SUMPRODUCT(AI212:AQ212, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AH591)=SUM($11:$11)-1, AI536+SUMPRODUCT(AJ212:AR212, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AI591)=SUM($11:$11)-1, AJ536+SUMPRODUCT(AK212:AS212, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AJ591)=SUM($11:$11)-1, AK536+SUMPRODUCT(AL212:AT212, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AK591)=SUM($11:$11)-1, AL536+SUMPRODUCT(AM212:AU212, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AL591)=SUM($11:$11)-1, AM536+SUMPRODUCT(AN212:AV212, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AM591)=SUM($11:$11)-1, AN536+SUMPRODUCT(AO212:AW212, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AN591)=SUM($11:$11)-1, AO536+SUMPRODUCT(AP212:AX212, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AO591)=SUM($11:$11)-1, AP536+SUMPRODUCT(AQ212:AY212, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AP591)=SUM($11:$11)-1, AQ536+SUMPRODUCT(AR212:AZ212, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AQ591)=SUM($11:$11)-1, AR536+SUMPRODUCT(AS212:BA212, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AR591)=SUM($11:$11)-1, AS536+SUMPRODUCT(AT212:BB212, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AS591)=SUM($11:$11)-1, AT536+SUMPRODUCT(AU212:BC212, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AT591)=SUM($11:$11)-1, AU536+SUMPRODUCT(AV212:BD212, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AU591)=SUM($11:$11)-1, AV536+SUMPRODUCT(AW212:BE212, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AV591)=SUM($11:$11)-1, AW536+SUMPRODUCT(AX212:BF212, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AW591)=SUM($11:$11)-1, AX536+SUMPRODUCT(AY212:BG212, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AX591)=SUM($11:$11)-1, AY536+SUMPRODUCT(AZ212:BH212, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AY591)=SUM($11:$11)-1, AZ536+SUMPRODUCT(BA212:BI212, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:AZ591)=SUM($11:$11)-1, BA536+SUMPRODUCT(BB212:BJ212, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BA591)=SUM($11:$11)-1, BB536+SUMPRODUCT(BC212:BK212, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BB591)=SUM($11:$11)-1, BC536+SUMPRODUCT(BD212:BL212, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BC591)=SUM($11:$11)-1, BD536+SUMPRODUCT(BE212:BM212, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BD591)=SUM($11:$11)-1, BE536+SUMPRODUCT(BF212:BN212, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BE591)=SUM($11:$11)-1, BF536+SUMPRODUCT(BG212:BO212, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BF591)=SUM($11:$11)-1, BG536+SUMPRODUCT(BH212:BP212, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BG591)=SUM($11:$11)-1, BH536+SUMPRODUCT(BI212:BQ212, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BH591)=SUM($11:$11)-1, BI536+SUMPRODUCT(BJ212:BR212, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BI591)=SUM($11:$11)-1, BJ536+SUMPRODUCT(BK212:BS212, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BJ591)=SUM($11:$11)-1, BK536+SUMPRODUCT(BL212:BT212, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BK591)=SUM($11:$11)-1, BL536+SUMPRODUCT(BM212:BU212, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BL591)=SUM($11:$11)-1, BM536+SUMPRODUCT(BN212:BV212, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BM591)=SUM($11:$11)-1, BN536+SUMPRODUCT(BO212:BW212, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BN591)=SUM($11:$11)-1, BO536+SUMPRODUCT(BP212:BX212, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BO591)=SUM($11:$11)-1, BP536+SUMPRODUCT(BQ212:BY212, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BP591)=SUM($11:$11)-1, BQ536+SUMPRODUCT(BR212:BZ212, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BQ591)=SUM($11:$11)-1, BR536+SUMPRODUCT(BS212:CA212, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BR591)=SUM($11:$11)-1, BS536+SUMPRODUCT(BT212:CB212, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BS591)=SUM($11:$11)-1, BT536+SUMPRODUCT(BU212:CC212, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BT591)=SUM($11:$11)-1, BU536+SUMPRODUCT(BV212:CD212, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BU591)=SUM($11:$11)-1, BV536+SUMPRODUCT(BW212:CE212, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BV591)=SUM($11:$11)-1, BW536+SUMPRODUCT(BX212:CF212, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BW591)=SUM($11:$11)-1, BX536+SUMPRODUCT(BY212:CG212, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BX591)=SUM($11:$11)-1, BY536+SUMPRODUCT(BZ212:CH212, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BY591)=SUM($11:$11)-1, BZ536+SUMPRODUCT(CA212:CI212, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:BZ591)=SUM($11:$11)-1, CA536+SUMPRODUCT(CB212:CJ212, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:CA591)=SUM($11:$11)-1, CB536+SUMPRODUCT(CC212:CK212, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:CB591)=SUM($11:$11)-1, CC536+SUMPRODUCT(CD212:CL212, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:CC591)=SUM($11:$11)-1, CD536+SUMPRODUCT(CE212:CM212, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:CD591)=SUM($11:$11)-1, CE536+SUMPRODUCT(CF212:CN212, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:CE591)=SUM($11:$11)-1, CF536+SUMPRODUCT(CG212:CO212, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:CF591)=SUM($11:$11)-1, CG536+SUMPRODUCT(CH212:CP212, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:CG591)=SUM($11:$11)-1, CH536+SUMPRODUCT(CI212:CQ212, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:CH591)=SUM($11:$11)-1, CI536+SUMPRODUCT(CJ212:CR212, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G591:CI591)=SUM($11:$11)-1, CJ536+SUMPRODUCT(CK212:CS212, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,"Lease L&B 2023-24",null,null,{"$f":"IF(COUNTA($G592:G592)=SUM($11:$11)-1, H537+SUMPRODUCT(I213:Q213, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:H592)=SUM($11:$11)-1, I537+SUMPRODUCT(J213:R213, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:I592)=SUM($11:$11)-1, J537+SUMPRODUCT(K213:S213, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:J592)=SUM($11:$11)-1, K537+SUMPRODUCT(L213:T213, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:K592)=SUM($11:$11)-1, L537+SUMPRODUCT(M213:U213, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:L592)=SUM($11:$11)-1, M537+SUMPRODUCT(N213:V213, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:M592)=SUM($11:$11)-1, N537+SUMPRODUCT(O213:W213, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:N592)=SUM($11:$11)-1, O537+SUMPRODUCT(P213:X213, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:O592)=SUM($11:$11)-1, P537+SUMPRODUCT(Q213:Y213, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:P592)=SUM($11:$11)-1, Q537+SUMPRODUCT(R213:Z213, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:Q592)=SUM($11:$11)-1, R537+SUMPRODUCT(S213:AA213, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:R592)=SUM($11:$11)-1, S537+SUMPRODUCT(T213:AB213, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:S592)=SUM($11:$11)-1, T537+SUMPRODUCT(U213:AC213, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:T592)=SUM($11:$11)-1, U537+SUMPRODUCT(V213:AD213, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:U592)=SUM($11:$11)-1, V537+SUMPRODUCT(W213:AE213, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:V592)=SUM($11:$11)-1, W537+SUMPRODUCT(X213:AF213, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:W592)=SUM($11:$11)-1, X537+SUMPRODUCT(Y213:AG213, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:X592)=SUM($11:$11)-1, Y537+SUMPRODUCT(Z213:AH213, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:Y592)=SUM($11:$11)-1, Z537+SUMPRODUCT(AA213:AI213, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:Z592)=SUM($11:$11)-1, AA537+SUMPRODUCT(AB213:AJ213, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AA592)=SUM($11:$11)-1, AB537+SUMPRODUCT(AC213:AK213, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AB592)=SUM($11:$11)-1, AC537+SUMPRODUCT(AD213:AL213, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AC592)=SUM($11:$11)-1, AD537+SUMPRODUCT(AE213:AM213, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AD592)=SUM($11:$11)-1, AE537+SUMPRODUCT(AF213:AN213, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AE592)=SUM($11:$11)-1, AF537+SUMPRODUCT(AG213:AO213, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G592:AF592)=SUM($11:$11)-1, AG537+SUMPRODUCT(AH213:AP213, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AG592)=SUM($11:$11)-1, AH537+SUMPRODUCT(AI213:AQ213, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AH592)=SUM($11:$11)-1, AI537+SUMPRODUCT(AJ213:AR213, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AI592)=SUM($11:$11)-1, AJ537+SUMPRODUCT(AK213:AS213, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AJ592)=SUM($11:$11)-1, AK537+SUMPRODUCT(AL213:AT213, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AK592)=SUM($11:$11)-1, AL537+SUMPRODUCT(AM213:AU213, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AL592)=SUM($11:$11)-1, AM537+SUMPRODUCT(AN213:AV213, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AM592)=SUM($11:$11)-1, AN537+SUMPRODUCT(AO213:AW213, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AN592)=SUM($11:$11)-1, AO537+SUMPRODUCT(AP213:AX213, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AO592)=SUM($11:$11)-1, AP537+SUMPRODUCT(AQ213:AY213, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AP592)=SUM($11:$11)-1, AQ537+SUMPRODUCT(AR213:AZ213, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AQ592)=SUM($11:$11)-1, AR537+SUMPRODUCT(AS213:BA213, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AR592)=SUM($11:$11)-1, AS537+SUMPRODUCT(AT213:BB213, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AS592)=SUM($11:$11)-1, AT537+SUMPRODUCT(AU213:BC213, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AT592)=SUM($11:$11)-1, AU537+SUMPRODUCT(AV213:BD213, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AU592)=SUM($11:$11)-1, AV537+SUMPRODUCT(AW213:BE213, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AV592)=SUM($11:$11)-1, AW537+SUMPRODUCT(AX213:BF213, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AW592)=SUM($11:$11)-1, AX537+SUMPRODUCT(AY213:BG213, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AX592)=SUM($11:$11)-1, AY537+SUMPRODUCT(AZ213:BH213, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AY592)=SUM($11:$11)-1, AZ537+SUMPRODUCT(BA213:BI213, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:AZ592)=SUM($11:$11)-1, BA537+SUMPRODUCT(BB213:BJ213, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BA592)=SUM($11:$11)-1, BB537+SUMPRODUCT(BC213:BK213, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BB592)=SUM($11:$11)-1, BC537+SUMPRODUCT(BD213:BL213, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BC592)=SUM($11:$11)-1, BD537+SUMPRODUCT(BE213:BM213, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BD592)=SUM($11:$11)-1, BE537+SUMPRODUCT(BF213:BN213, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BE592)=SUM($11:$11)-1, BF537+SUMPRODUCT(BG213:BO213, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BF592)=SUM($11:$11)-1, BG537+SUMPRODUCT(BH213:BP213, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BG592)=SUM($11:$11)-1, BH537+SUMPRODUCT(BI213:BQ213, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BH592)=SUM($11:$11)-1, BI537+SUMPRODUCT(BJ213:BR213, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BI592)=SUM($11:$11)-1, BJ537+SUMPRODUCT(BK213:BS213, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BJ592)=SUM($11:$11)-1, BK537+SUMPRODUCT(BL213:BT213, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BK592)=SUM($11:$11)-1, BL537+SUMPRODUCT(BM213:BU213, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BL592)=SUM($11:$11)-1, BM537+SUMPRODUCT(BN213:BV213, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BM592)=SUM($11:$11)-1, BN537+SUMPRODUCT(BO213:BW213, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BN592)=SUM($11:$11)-1, BO537+SUMPRODUCT(BP213:BX213, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BO592)=SUM($11:$11)-1, BP537+SUMPRODUCT(BQ213:BY213, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BP592)=SUM($11:$11)-1, BQ537+SUMPRODUCT(BR213:BZ213, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BQ592)=SUM($11:$11)-1, BR537+SUMPRODUCT(BS213:CA213, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BR592)=SUM($11:$11)-1, BS537+SUMPRODUCT(BT213:CB213, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BS592)=SUM($11:$11)-1, BT537+SUMPRODUCT(BU213:CC213, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BT592)=SUM($11:$11)-1, BU537+SUMPRODUCT(BV213:CD213, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BU592)=SUM($11:$11)-1, BV537+SUMPRODUCT(BW213:CE213, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BV592)=SUM($11:$11)-1, BW537+SUMPRODUCT(BX213:CF213, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BW592)=SUM($11:$11)-1, BX537+SUMPRODUCT(BY213:CG213, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BX592)=SUM($11:$11)-1, BY537+SUMPRODUCT(BZ213:CH213, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BY592)=SUM($11:$11)-1, BZ537+SUMPRODUCT(CA213:CI213, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:BZ592)=SUM($11:$11)-1, CA537+SUMPRODUCT(CB213:CJ213, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:CA592)=SUM($11:$11)-1, CB537+SUMPRODUCT(CC213:CK213, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:CB592)=SUM($11:$11)-1, CC537+SUMPRODUCT(CD213:CL213, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:CC592)=SUM($11:$11)-1, CD537+SUMPRODUCT(CE213:CM213, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:CD592)=SUM($11:$11)-1, CE537+SUMPRODUCT(CF213:CN213, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:CE592)=SUM($11:$11)-1, CF537+SUMPRODUCT(CG213:CO213, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:CF592)=SUM($11:$11)-1, CG537+SUMPRODUCT(CH213:CP213, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:CG592)=SUM($11:$11)-1, CH537+SUMPRODUCT(CI213:CQ213, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:CH592)=SUM($11:$11)-1, CI537+SUMPRODUCT(CJ213:CR213, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G592:CI592)=SUM($11:$11)-1, CJ537+SUMPRODUCT(CK213:CS213, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G593:G593)=SUM($11:$11)-1, H538+SUMPRODUCT(I214:Q214, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:H593)=SUM($11:$11)-1, I538+SUMPRODUCT(J214:R214, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:I593)=SUM($11:$11)-1, J538+SUMPRODUCT(K214:S214, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:J593)=SUM($11:$11)-1, K538+SUMPRODUCT(L214:T214, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:K593)=SUM($11:$11)-1, L538+SUMPRODUCT(M214:U214, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:L593)=SUM($11:$11)-1, M538+SUMPRODUCT(N214:V214, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:M593)=SUM($11:$11)-1, N538+SUMPRODUCT(O214:W214, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:N593)=SUM($11:$11)-1, O538+SUMPRODUCT(P214:X214, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:O593)=SUM($11:$11)-1, P538+SUMPRODUCT(Q214:Y214, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:P593)=SUM($11:$11)-1, Q538+SUMPRODUCT(R214:Z214, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:Q593)=SUM($11:$11)-1, R538+SUMPRODUCT(S214:AA214, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:R593)=SUM($11:$11)-1, S538+SUMPRODUCT(T214:AB214, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:S593)=SUM($11:$11)-1, T538+SUMPRODUCT(U214:AC214, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:T593)=SUM($11:$11)-1, U538+SUMPRODUCT(V214:AD214, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:U593)=SUM($11:$11)-1, V538+SUMPRODUCT(W214:AE214, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:V593)=SUM($11:$11)-1, W538+SUMPRODUCT(X214:AF214, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:W593)=SUM($11:$11)-1, X538+SUMPRODUCT(Y214:AG214, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:X593)=SUM($11:$11)-1, Y538+SUMPRODUCT(Z214:AH214, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:Y593)=SUM($11:$11)-1, Z538+SUMPRODUCT(AA214:AI214, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:Z593)=SUM($11:$11)-1, AA538+SUMPRODUCT(AB214:AJ214, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AA593)=SUM($11:$11)-1, AB538+SUMPRODUCT(AC214:AK214, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AB593)=SUM($11:$11)-1, AC538+SUMPRODUCT(AD214:AL214, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AC593)=SUM($11:$11)-1, AD538+SUMPRODUCT(AE214:AM214, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AD593)=SUM($11:$11)-1, AE538+SUMPRODUCT(AF214:AN214, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AE593)=SUM($11:$11)-1, AF538+SUMPRODUCT(AG214:AO214, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G593:AF593)=SUM($11:$11)-1, AG538+SUMPRODUCT(AH214:AP214, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AG593)=SUM($11:$11)-1, AH538+SUMPRODUCT(AI214:AQ214, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AH593)=SUM($11:$11)-1, AI538+SUMPRODUCT(AJ214:AR214, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AI593)=SUM($11:$11)-1, AJ538+SUMPRODUCT(AK214:AS214, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AJ593)=SUM($11:$11)-1, AK538+SUMPRODUCT(AL214:AT214, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AK593)=SUM($11:$11)-1, AL538+SUMPRODUCT(AM214:AU214, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AL593)=SUM($11:$11)-1, AM538+SUMPRODUCT(AN214:AV214, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AM593)=SUM($11:$11)-1, AN538+SUMPRODUCT(AO214:AW214, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AN593)=SUM($11:$11)-1, AO538+SUMPRODUCT(AP214:AX214, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AO593)=SUM($11:$11)-1, AP538+SUMPRODUCT(AQ214:AY214, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AP593)=SUM($11:$11)-1, AQ538+SUMPRODUCT(AR214:AZ214, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AQ593)=SUM($11:$11)-1, AR538+SUMPRODUCT(AS214:BA214, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AR593)=SUM($11:$11)-1, AS538+SUMPRODUCT(AT214:BB214, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AS593)=SUM($11:$11)-1, AT538+SUMPRODUCT(AU214:BC214, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AT593)=SUM($11:$11)-1, AU538+SUMPRODUCT(AV214:BD214, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AU593)=SUM($11:$11)-1, AV538+SUMPRODUCT(AW214:BE214, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AV593)=SUM($11:$11)-1, AW538+SUMPRODUCT(AX214:BF214, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AW593)=SUM($11:$11)-1, AX538+SUMPRODUCT(AY214:BG214, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AX593)=SUM($11:$11)-1, AY538+SUMPRODUCT(AZ214:BH214, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AY593)=SUM($11:$11)-1, AZ538+SUMPRODUCT(BA214:BI214, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:AZ593)=SUM($11:$11)-1, BA538+SUMPRODUCT(BB214:BJ214, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BA593)=SUM($11:$11)-1, BB538+SUMPRODUCT(BC214:BK214, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BB593)=SUM($11:$11)-1, BC538+SUMPRODUCT(BD214:BL214, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BC593)=SUM($11:$11)-1, BD538+SUMPRODUCT(BE214:BM214, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BD593)=SUM($11:$11)-1, BE538+SUMPRODUCT(BF214:BN214, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BE593)=SUM($11:$11)-1, BF538+SUMPRODUCT(BG214:BO214, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BF593)=SUM($11:$11)-1, BG538+SUMPRODUCT(BH214:BP214, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BG593)=SUM($11:$11)-1, BH538+SUMPRODUCT(BI214:BQ214, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BH593)=SUM($11:$11)-1, BI538+SUMPRODUCT(BJ214:BR214, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BI593)=SUM($11:$11)-1, BJ538+SUMPRODUCT(BK214:BS214, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BJ593)=SUM($11:$11)-1, BK538+SUMPRODUCT(BL214:BT214, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BK593)=SUM($11:$11)-1, BL538+SUMPRODUCT(BM214:BU214, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BL593)=SUM($11:$11)-1, BM538+SUMPRODUCT(BN214:BV214, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BM593)=SUM($11:$11)-1, BN538+SUMPRODUCT(BO214:BW214, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BN593)=SUM($11:$11)-1, BO538+SUMPRODUCT(BP214:BX214, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BO593)=SUM($11:$11)-1, BP538+SUMPRODUCT(BQ214:BY214, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BP593)=SUM($11:$11)-1, BQ538+SUMPRODUCT(BR214:BZ214, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BQ593)=SUM($11:$11)-1, BR538+SUMPRODUCT(BS214:CA214, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BR593)=SUM($11:$11)-1, BS538+SUMPRODUCT(BT214:CB214, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BS593)=SUM($11:$11)-1, BT538+SUMPRODUCT(BU214:CC214, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BT593)=SUM($11:$11)-1, BU538+SUMPRODUCT(BV214:CD214, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BU593)=SUM($11:$11)-1, BV538+SUMPRODUCT(BW214:CE214, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BV593)=SUM($11:$11)-1, BW538+SUMPRODUCT(BX214:CF214, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BW593)=SUM($11:$11)-1, BX538+SUMPRODUCT(BY214:CG214, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BX593)=SUM($11:$11)-1, BY538+SUMPRODUCT(BZ214:CH214, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BY593)=SUM($11:$11)-1, BZ538+SUMPRODUCT(CA214:CI214, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:BZ593)=SUM($11:$11)-1, CA538+SUMPRODUCT(CB214:CJ214, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:CA593)=SUM($11:$11)-1, CB538+SUMPRODUCT(CC214:CK214, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:CB593)=SUM($11:$11)-1, CC538+SUMPRODUCT(CD214:CL214, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:CC593)=SUM($11:$11)-1, CD538+SUMPRODUCT(CE214:CM214, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:CD593)=SUM($11:$11)-1, CE538+SUMPRODUCT(CF214:CN214, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:CE593)=SUM($11:$11)-1, CF538+SUMPRODUCT(CG214:CO214, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:CF593)=SUM($11:$11)-1, CG538+SUMPRODUCT(CH214:CP214, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:CG593)=SUM($11:$11)-1, CH538+SUMPRODUCT(CI214:CQ214, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:CH593)=SUM($11:$11)-1, CI538+SUMPRODUCT(CJ214:CR214, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G593:CI593)=SUM($11:$11)-1, CJ538+SUMPRODUCT(CK214:CS214, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,"Lease L&B 2025-26",null,null,{"$f":"IF(COUNTA($G594:G594)=SUM($11:$11)-1, H539+SUMPRODUCT(I215:Q215, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:H594)=SUM($11:$11)-1, I539+SUMPRODUCT(J215:R215, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:I594)=SUM($11:$11)-1, J539+SUMPRODUCT(K215:S215, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:J594)=SUM($11:$11)-1, K539+SUMPRODUCT(L215:T215, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:K594)=SUM($11:$11)-1, L539+SUMPRODUCT(M215:U215, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:L594)=SUM($11:$11)-1, M539+SUMPRODUCT(N215:V215, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:M594)=SUM($11:$11)-1, N539+SUMPRODUCT(O215:W215, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:N594)=SUM($11:$11)-1, O539+SUMPRODUCT(P215:X215, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:O594)=SUM($11:$11)-1, P539+SUMPRODUCT(Q215:Y215, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:P594)=SUM($11:$11)-1, Q539+SUMPRODUCT(R215:Z215, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:Q594)=SUM($11:$11)-1, R539+SUMPRODUCT(S215:AA215, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:R594)=SUM($11:$11)-1, S539+SUMPRODUCT(T215:AB215, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:S594)=SUM($11:$11)-1, T539+SUMPRODUCT(U215:AC215, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:T594)=SUM($11:$11)-1, U539+SUMPRODUCT(V215:AD215, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:U594)=SUM($11:$11)-1, V539+SUMPRODUCT(W215:AE215, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:V594)=SUM($11:$11)-1, W539+SUMPRODUCT(X215:AF215, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:W594)=SUM($11:$11)-1, X539+SUMPRODUCT(Y215:AG215, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:X594)=SUM($11:$11)-1, Y539+SUMPRODUCT(Z215:AH215, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:Y594)=SUM($11:$11)-1, Z539+SUMPRODUCT(AA215:AI215, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:Z594)=SUM($11:$11)-1, AA539+SUMPRODUCT(AB215:AJ215, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AA594)=SUM($11:$11)-1, AB539+SUMPRODUCT(AC215:AK215, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AB594)=SUM($11:$11)-1, AC539+SUMPRODUCT(AD215:AL215, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AC594)=SUM($11:$11)-1, AD539+SUMPRODUCT(AE215:AM215, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AD594)=SUM($11:$11)-1, AE539+SUMPRODUCT(AF215:AN215, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AE594)=SUM($11:$11)-1, AF539+SUMPRODUCT(AG215:AO215, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G594:AF594)=SUM($11:$11)-1, AG539+SUMPRODUCT(AH215:AP215, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AG594)=SUM($11:$11)-1, AH539+SUMPRODUCT(AI215:AQ215, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AH594)=SUM($11:$11)-1, AI539+SUMPRODUCT(AJ215:AR215, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AI594)=SUM($11:$11)-1, AJ539+SUMPRODUCT(AK215:AS215, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AJ594)=SUM($11:$11)-1, AK539+SUMPRODUCT(AL215:AT215, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AK594)=SUM($11:$11)-1, AL539+SUMPRODUCT(AM215:AU215, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AL594)=SUM($11:$11)-1, AM539+SUMPRODUCT(AN215:AV215, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AM594)=SUM($11:$11)-1, AN539+SUMPRODUCT(AO215:AW215, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AN594)=SUM($11:$11)-1, AO539+SUMPRODUCT(AP215:AX215, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AO594)=SUM($11:$11)-1, AP539+SUMPRODUCT(AQ215:AY215, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AP594)=SUM($11:$11)-1, AQ539+SUMPRODUCT(AR215:AZ215, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AQ594)=SUM($11:$11)-1, AR539+SUMPRODUCT(AS215:BA215, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AR594)=SUM($11:$11)-1, AS539+SUMPRODUCT(AT215:BB215, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AS594)=SUM($11:$11)-1, AT539+SUMPRODUCT(AU215:BC215, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AT594)=SUM($11:$11)-1, AU539+SUMPRODUCT(AV215:BD215, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AU594)=SUM($11:$11)-1, AV539+SUMPRODUCT(AW215:BE215, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AV594)=SUM($11:$11)-1, AW539+SUMPRODUCT(AX215:BF215, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AW594)=SUM($11:$11)-1, AX539+SUMPRODUCT(AY215:BG215, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AX594)=SUM($11:$11)-1, AY539+SUMPRODUCT(AZ215:BH215, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AY594)=SUM($11:$11)-1, AZ539+SUMPRODUCT(BA215:BI215, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:AZ594)=SUM($11:$11)-1, BA539+SUMPRODUCT(BB215:BJ215, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BA594)=SUM($11:$11)-1, BB539+SUMPRODUCT(BC215:BK215, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BB594)=SUM($11:$11)-1, BC539+SUMPRODUCT(BD215:BL215, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BC594)=SUM($11:$11)-1, BD539+SUMPRODUCT(BE215:BM215, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BD594)=SUM($11:$11)-1, BE539+SUMPRODUCT(BF215:BN215, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BE594)=SUM($11:$11)-1, BF539+SUMPRODUCT(BG215:BO215, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BF594)=SUM($11:$11)-1, BG539+SUMPRODUCT(BH215:BP215, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BG594)=SUM($11:$11)-1, BH539+SUMPRODUCT(BI215:BQ215, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BH594)=SUM($11:$11)-1, BI539+SUMPRODUCT(BJ215:BR215, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BI594)=SUM($11:$11)-1, BJ539+SUMPRODUCT(BK215:BS215, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BJ594)=SUM($11:$11)-1, BK539+SUMPRODUCT(BL215:BT215, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BK594)=SUM($11:$11)-1, BL539+SUMPRODUCT(BM215:BU215, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BL594)=SUM($11:$11)-1, BM539+SUMPRODUCT(BN215:BV215, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BM594)=SUM($11:$11)-1, BN539+SUMPRODUCT(BO215:BW215, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BN594)=SUM($11:$11)-1, BO539+SUMPRODUCT(BP215:BX215, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BO594)=SUM($11:$11)-1, BP539+SUMPRODUCT(BQ215:BY215, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BP594)=SUM($11:$11)-1, BQ539+SUMPRODUCT(BR215:BZ215, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BQ594)=SUM($11:$11)-1, BR539+SUMPRODUCT(BS215:CA215, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BR594)=SUM($11:$11)-1, BS539+SUMPRODUCT(BT215:CB215, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BS594)=SUM($11:$11)-1, BT539+SUMPRODUCT(BU215:CC215, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BT594)=SUM($11:$11)-1, BU539+SUMPRODUCT(BV215:CD215, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BU594)=SUM($11:$11)-1, BV539+SUMPRODUCT(BW215:CE215, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BV594)=SUM($11:$11)-1, BW539+SUMPRODUCT(BX215:CF215, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BW594)=SUM($11:$11)-1, BX539+SUMPRODUCT(BY215:CG215, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BX594)=SUM($11:$11)-1, BY539+SUMPRODUCT(BZ215:CH215, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BY594)=SUM($11:$11)-1, BZ539+SUMPRODUCT(CA215:CI215, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:BZ594)=SUM($11:$11)-1, CA539+SUMPRODUCT(CB215:CJ215, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:CA594)=SUM($11:$11)-1, CB539+SUMPRODUCT(CC215:CK215, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:CB594)=SUM($11:$11)-1, CC539+SUMPRODUCT(CD215:CL215, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:CC594)=SUM($11:$11)-1, CD539+SUMPRODUCT(CE215:CM215, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:CD594)=SUM($11:$11)-1, CE539+SUMPRODUCT(CF215:CN215, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:CE594)=SUM($11:$11)-1, CF539+SUMPRODUCT(CG215:CO215, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:CF594)=SUM($11:$11)-1, CG539+SUMPRODUCT(CH215:CP215, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:CG594)=SUM($11:$11)-1, CH539+SUMPRODUCT(CI215:CQ215, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:CH594)=SUM($11:$11)-1, CI539+SUMPRODUCT(CJ215:CR215, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G594:CI594)=SUM($11:$11)-1, CJ539+SUMPRODUCT(CK215:CS215, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,"Lease L&B 2026-27",null,null,{"$f":"IF(COUNTA($G595:G595)=SUM($11:$11)-1, H540+SUMPRODUCT(I216:Q216, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:H595)=SUM($11:$11)-1, I540+SUMPRODUCT(J216:R216, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:I595)=SUM($11:$11)-1, J540+SUMPRODUCT(K216:S216, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:J595)=SUM($11:$11)-1, K540+SUMPRODUCT(L216:T216, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:K595)=SUM($11:$11)-1, L540+SUMPRODUCT(M216:U216, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:L595)=SUM($11:$11)-1, M540+SUMPRODUCT(N216:V216, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:M595)=SUM($11:$11)-1, N540+SUMPRODUCT(O216:W216, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:N595)=SUM($11:$11)-1, O540+SUMPRODUCT(P216:X216, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:O595)=SUM($11:$11)-1, P540+SUMPRODUCT(Q216:Y216, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:P595)=SUM($11:$11)-1, Q540+SUMPRODUCT(R216:Z216, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:Q595)=SUM($11:$11)-1, R540+SUMPRODUCT(S216:AA216, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:R595)=SUM($11:$11)-1, S540+SUMPRODUCT(T216:AB216, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:S595)=SUM($11:$11)-1, T540+SUMPRODUCT(U216:AC216, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:T595)=SUM($11:$11)-1, U540+SUMPRODUCT(V216:AD216, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:U595)=SUM($11:$11)-1, V540+SUMPRODUCT(W216:AE216, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:V595)=SUM($11:$11)-1, W540+SUMPRODUCT(X216:AF216, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:W595)=SUM($11:$11)-1, X540+SUMPRODUCT(Y216:AG216, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:X595)=SUM($11:$11)-1, Y540+SUMPRODUCT(Z216:AH216, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:Y595)=SUM($11:$11)-1, Z540+SUMPRODUCT(AA216:AI216, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:Z595)=SUM($11:$11)-1, AA540+SUMPRODUCT(AB216:AJ216, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AA595)=SUM($11:$11)-1, AB540+SUMPRODUCT(AC216:AK216, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AB595)=SUM($11:$11)-1, AC540+SUMPRODUCT(AD216:AL216, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AC595)=SUM($11:$11)-1, AD540+SUMPRODUCT(AE216:AM216, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AD595)=SUM($11:$11)-1, AE540+SUMPRODUCT(AF216:AN216, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AE595)=SUM($11:$11)-1, AF540+SUMPRODUCT(AG216:AO216, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G595:AF595)=SUM($11:$11)-1, AG540+SUMPRODUCT(AH216:AP216, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AG595)=SUM($11:$11)-1, AH540+SUMPRODUCT(AI216:AQ216, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AH595)=SUM($11:$11)-1, AI540+SUMPRODUCT(AJ216:AR216, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AI595)=SUM($11:$11)-1, AJ540+SUMPRODUCT(AK216:AS216, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AJ595)=SUM($11:$11)-1, AK540+SUMPRODUCT(AL216:AT216, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AK595)=SUM($11:$11)-1, AL540+SUMPRODUCT(AM216:AU216, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AL595)=SUM($11:$11)-1, AM540+SUMPRODUCT(AN216:AV216, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AM595)=SUM($11:$11)-1, AN540+SUMPRODUCT(AO216:AW216, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AN595)=SUM($11:$11)-1, AO540+SUMPRODUCT(AP216:AX216, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AO595)=SUM($11:$11)-1, AP540+SUMPRODUCT(AQ216:AY216, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AP595)=SUM($11:$11)-1, AQ540+SUMPRODUCT(AR216:AZ216, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AQ595)=SUM($11:$11)-1, AR540+SUMPRODUCT(AS216:BA216, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AR595)=SUM($11:$11)-1, AS540+SUMPRODUCT(AT216:BB216, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AS595)=SUM($11:$11)-1, AT540+SUMPRODUCT(AU216:BC216, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AT595)=SUM($11:$11)-1, AU540+SUMPRODUCT(AV216:BD216, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AU595)=SUM($11:$11)-1, AV540+SUMPRODUCT(AW216:BE216, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AV595)=SUM($11:$11)-1, AW540+SUMPRODUCT(AX216:BF216, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AW595)=SUM($11:$11)-1, AX540+SUMPRODUCT(AY216:BG216, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AX595)=SUM($11:$11)-1, AY540+SUMPRODUCT(AZ216:BH216, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AY595)=SUM($11:$11)-1, AZ540+SUMPRODUCT(BA216:BI216, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:AZ595)=SUM($11:$11)-1, BA540+SUMPRODUCT(BB216:BJ216, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BA595)=SUM($11:$11)-1, BB540+SUMPRODUCT(BC216:BK216, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BB595)=SUM($11:$11)-1, BC540+SUMPRODUCT(BD216:BL216, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BC595)=SUM($11:$11)-1, BD540+SUMPRODUCT(BE216:BM216, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BD595)=SUM($11:$11)-1, BE540+SUMPRODUCT(BF216:BN216, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BE595)=SUM($11:$11)-1, BF540+SUMPRODUCT(BG216:BO216, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BF595)=SUM($11:$11)-1, BG540+SUMPRODUCT(BH216:BP216, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BG595)=SUM($11:$11)-1, BH540+SUMPRODUCT(BI216:BQ216, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BH595)=SUM($11:$11)-1, BI540+SUMPRODUCT(BJ216:BR216, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BI595)=SUM($11:$11)-1, BJ540+SUMPRODUCT(BK216:BS216, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BJ595)=SUM($11:$11)-1, BK540+SUMPRODUCT(BL216:BT216, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BK595)=SUM($11:$11)-1, BL540+SUMPRODUCT(BM216:BU216, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BL595)=SUM($11:$11)-1, BM540+SUMPRODUCT(BN216:BV216, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BM595)=SUM($11:$11)-1, BN540+SUMPRODUCT(BO216:BW216, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BN595)=SUM($11:$11)-1, BO540+SUMPRODUCT(BP216:BX216, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BO595)=SUM($11:$11)-1, BP540+SUMPRODUCT(BQ216:BY216, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BP595)=SUM($11:$11)-1, BQ540+SUMPRODUCT(BR216:BZ216, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BQ595)=SUM($11:$11)-1, BR540+SUMPRODUCT(BS216:CA216, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BR595)=SUM($11:$11)-1, BS540+SUMPRODUCT(BT216:CB216, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BS595)=SUM($11:$11)-1, BT540+SUMPRODUCT(BU216:CC216, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BT595)=SUM($11:$11)-1, BU540+SUMPRODUCT(BV216:CD216, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BU595)=SUM($11:$11)-1, BV540+SUMPRODUCT(BW216:CE216, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BV595)=SUM($11:$11)-1, BW540+SUMPRODUCT(BX216:CF216, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BW595)=SUM($11:$11)-1, BX540+SUMPRODUCT(BY216:CG216, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BX595)=SUM($11:$11)-1, BY540+SUMPRODUCT(BZ216:CH216, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BY595)=SUM($11:$11)-1, BZ540+SUMPRODUCT(CA216:CI216, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:BZ595)=SUM($11:$11)-1, CA540+SUMPRODUCT(CB216:CJ216, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:CA595)=SUM($11:$11)-1, CB540+SUMPRODUCT(CC216:CK216, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:CB595)=SUM($11:$11)-1, CC540+SUMPRODUCT(CD216:CL216, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:CC595)=SUM($11:$11)-1, CD540+SUMPRODUCT(CE216:CM216, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:CD595)=SUM($11:$11)-1, CE540+SUMPRODUCT(CF216:CN216, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:CE595)=SUM($11:$11)-1, CF540+SUMPRODUCT(CG216:CO216, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:CF595)=SUM($11:$11)-1, CG540+SUMPRODUCT(CH216:CP216, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:CG595)=SUM($11:$11)-1, CH540+SUMPRODUCT(CI216:CQ216, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:CH595)=SUM($11:$11)-1, CI540+SUMPRODUCT(CJ216:CR216, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G595:CI595)=SUM($11:$11)-1, CJ540+SUMPRODUCT(CK216:CS216, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G596:G596)=SUM($11:$11)-1, H541+SUMPRODUCT(I217:Q217, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:H596)=SUM($11:$11)-1, I541+SUMPRODUCT(J217:R217, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:I596)=SUM($11:$11)-1, J541+SUMPRODUCT(K217:S217, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:J596)=SUM($11:$11)-1, K541+SUMPRODUCT(L217:T217, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:K596)=SUM($11:$11)-1, L541+SUMPRODUCT(M217:U217, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:L596)=SUM($11:$11)-1, M541+SUMPRODUCT(N217:V217, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:M596)=SUM($11:$11)-1, N541+SUMPRODUCT(O217:W217, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:N596)=SUM($11:$11)-1, O541+SUMPRODUCT(P217:X217, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:O596)=SUM($11:$11)-1, P541+SUMPRODUCT(Q217:Y217, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:P596)=SUM($11:$11)-1, Q541+SUMPRODUCT(R217:Z217, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:Q596)=SUM($11:$11)-1, R541+SUMPRODUCT(S217:AA217, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:R596)=SUM($11:$11)-1, S541+SUMPRODUCT(T217:AB217, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:S596)=SUM($11:$11)-1, T541+SUMPRODUCT(U217:AC217, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:T596)=SUM($11:$11)-1, U541+SUMPRODUCT(V217:AD217, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:U596)=SUM($11:$11)-1, V541+SUMPRODUCT(W217:AE217, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:V596)=SUM($11:$11)-1, W541+SUMPRODUCT(X217:AF217, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:W596)=SUM($11:$11)-1, X541+SUMPRODUCT(Y217:AG217, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:X596)=SUM($11:$11)-1, Y541+SUMPRODUCT(Z217:AH217, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:Y596)=SUM($11:$11)-1, Z541+SUMPRODUCT(AA217:AI217, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:Z596)=SUM($11:$11)-1, AA541+SUMPRODUCT(AB217:AJ217, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AA596)=SUM($11:$11)-1, AB541+SUMPRODUCT(AC217:AK217, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AB596)=SUM($11:$11)-1, AC541+SUMPRODUCT(AD217:AL217, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AC596)=SUM($11:$11)-1, AD541+SUMPRODUCT(AE217:AM217, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AD596)=SUM($11:$11)-1, AE541+SUMPRODUCT(AF217:AN217, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AE596)=SUM($11:$11)-1, AF541+SUMPRODUCT(AG217:AO217, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G596:AF596)=SUM($11:$11)-1, AG541+SUMPRODUCT(AH217:AP217, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AG596)=SUM($11:$11)-1, AH541+SUMPRODUCT(AI217:AQ217, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AH596)=SUM($11:$11)-1, AI541+SUMPRODUCT(AJ217:AR217, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AI596)=SUM($11:$11)-1, AJ541+SUMPRODUCT(AK217:AS217, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AJ596)=SUM($11:$11)-1, AK541+SUMPRODUCT(AL217:AT217, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AK596)=SUM($11:$11)-1, AL541+SUMPRODUCT(AM217:AU217, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AL596)=SUM($11:$11)-1, AM541+SUMPRODUCT(AN217:AV217, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AM596)=SUM($11:$11)-1, AN541+SUMPRODUCT(AO217:AW217, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AN596)=SUM($11:$11)-1, AO541+SUMPRODUCT(AP217:AX217, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AO596)=SUM($11:$11)-1, AP541+SUMPRODUCT(AQ217:AY217, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AP596)=SUM($11:$11)-1, AQ541+SUMPRODUCT(AR217:AZ217, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AQ596)=SUM($11:$11)-1, AR541+SUMPRODUCT(AS217:BA217, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AR596)=SUM($11:$11)-1, AS541+SUMPRODUCT(AT217:BB217, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AS596)=SUM($11:$11)-1, AT541+SUMPRODUCT(AU217:BC217, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AT596)=SUM($11:$11)-1, AU541+SUMPRODUCT(AV217:BD217, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AU596)=SUM($11:$11)-1, AV541+SUMPRODUCT(AW217:BE217, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AV596)=SUM($11:$11)-1, AW541+SUMPRODUCT(AX217:BF217, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AW596)=SUM($11:$11)-1, AX541+SUMPRODUCT(AY217:BG217, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AX596)=SUM($11:$11)-1, AY541+SUMPRODUCT(AZ217:BH217, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AY596)=SUM($11:$11)-1, AZ541+SUMPRODUCT(BA217:BI217, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:AZ596)=SUM($11:$11)-1, BA541+SUMPRODUCT(BB217:BJ217, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BA596)=SUM($11:$11)-1, BB541+SUMPRODUCT(BC217:BK217, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BB596)=SUM($11:$11)-1, BC541+SUMPRODUCT(BD217:BL217, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BC596)=SUM($11:$11)-1, BD541+SUMPRODUCT(BE217:BM217, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BD596)=SUM($11:$11)-1, BE541+SUMPRODUCT(BF217:BN217, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BE596)=SUM($11:$11)-1, BF541+SUMPRODUCT(BG217:BO217, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BF596)=SUM($11:$11)-1, BG541+SUMPRODUCT(BH217:BP217, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BG596)=SUM($11:$11)-1, BH541+SUMPRODUCT(BI217:BQ217, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BH596)=SUM($11:$11)-1, BI541+SUMPRODUCT(BJ217:BR217, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BI596)=SUM($11:$11)-1, BJ541+SUMPRODUCT(BK217:BS217, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BJ596)=SUM($11:$11)-1, BK541+SUMPRODUCT(BL217:BT217, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BK596)=SUM($11:$11)-1, BL541+SUMPRODUCT(BM217:BU217, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BL596)=SUM($11:$11)-1, BM541+SUMPRODUCT(BN217:BV217, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BM596)=SUM($11:$11)-1, BN541+SUMPRODUCT(BO217:BW217, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BN596)=SUM($11:$11)-1, BO541+SUMPRODUCT(BP217:BX217, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BO596)=SUM($11:$11)-1, BP541+SUMPRODUCT(BQ217:BY217, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BP596)=SUM($11:$11)-1, BQ541+SUMPRODUCT(BR217:BZ217, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BQ596)=SUM($11:$11)-1, BR541+SUMPRODUCT(BS217:CA217, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BR596)=SUM($11:$11)-1, BS541+SUMPRODUCT(BT217:CB217, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BS596)=SUM($11:$11)-1, BT541+SUMPRODUCT(BU217:CC217, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BT596)=SUM($11:$11)-1, BU541+SUMPRODUCT(BV217:CD217, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BU596)=SUM($11:$11)-1, BV541+SUMPRODUCT(BW217:CE217, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BV596)=SUM($11:$11)-1, BW541+SUMPRODUCT(BX217:CF217, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BW596)=SUM($11:$11)-1, BX541+SUMPRODUCT(BY217:CG217, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BX596)=SUM($11:$11)-1, BY541+SUMPRODUCT(BZ217:CH217, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BY596)=SUM($11:$11)-1, BZ541+SUMPRODUCT(CA217:CI217, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:BZ596)=SUM($11:$11)-1, CA541+SUMPRODUCT(CB217:CJ217, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:CA596)=SUM($11:$11)-1, CB541+SUMPRODUCT(CC217:CK217, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:CB596)=SUM($11:$11)-1, CC541+SUMPRODUCT(CD217:CL217, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:CC596)=SUM($11:$11)-1, CD541+SUMPRODUCT(CE217:CM217, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:CD596)=SUM($11:$11)-1, CE541+SUMPRODUCT(CF217:CN217, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:CE596)=SUM($11:$11)-1, CF541+SUMPRODUCT(CG217:CO217, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:CF596)=SUM($11:$11)-1, CG541+SUMPRODUCT(CH217:CP217, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:CG596)=SUM($11:$11)-1, CH541+SUMPRODUCT(CI217:CQ217, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:CH596)=SUM($11:$11)-1, CI541+SUMPRODUCT(CJ217:CR217, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G596:CI596)=SUM($11:$11)-1, CJ541+SUMPRODUCT(CK217:CS217, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G597:G597)=SUM($11:$11)-1, H542+SUMPRODUCT(I218:Q218, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:H597)=SUM($11:$11)-1, I542+SUMPRODUCT(J218:R218, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:I597)=SUM($11:$11)-1, J542+SUMPRODUCT(K218:S218, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:J597)=SUM($11:$11)-1, K542+SUMPRODUCT(L218:T218, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:K597)=SUM($11:$11)-1, L542+SUMPRODUCT(M218:U218, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:L597)=SUM($11:$11)-1, M542+SUMPRODUCT(N218:V218, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:M597)=SUM($11:$11)-1, N542+SUMPRODUCT(O218:W218, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:N597)=SUM($11:$11)-1, O542+SUMPRODUCT(P218:X218, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:O597)=SUM($11:$11)-1, P542+SUMPRODUCT(Q218:Y218, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:P597)=SUM($11:$11)-1, Q542+SUMPRODUCT(R218:Z218, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:Q597)=SUM($11:$11)-1, R542+SUMPRODUCT(S218:AA218, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:R597)=SUM($11:$11)-1, S542+SUMPRODUCT(T218:AB218, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:S597)=SUM($11:$11)-1, T542+SUMPRODUCT(U218:AC218, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:T597)=SUM($11:$11)-1, U542+SUMPRODUCT(V218:AD218, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:U597)=SUM($11:$11)-1, V542+SUMPRODUCT(W218:AE218, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:V597)=SUM($11:$11)-1, W542+SUMPRODUCT(X218:AF218, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:W597)=SUM($11:$11)-1, X542+SUMPRODUCT(Y218:AG218, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:X597)=SUM($11:$11)-1, Y542+SUMPRODUCT(Z218:AH218, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:Y597)=SUM($11:$11)-1, Z542+SUMPRODUCT(AA218:AI218, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:Z597)=SUM($11:$11)-1, AA542+SUMPRODUCT(AB218:AJ218, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AA597)=SUM($11:$11)-1, AB542+SUMPRODUCT(AC218:AK218, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AB597)=SUM($11:$11)-1, AC542+SUMPRODUCT(AD218:AL218, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AC597)=SUM($11:$11)-1, AD542+SUMPRODUCT(AE218:AM218, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AD597)=SUM($11:$11)-1, AE542+SUMPRODUCT(AF218:AN218, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AE597)=SUM($11:$11)-1, AF542+SUMPRODUCT(AG218:AO218, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G597:AF597)=SUM($11:$11)-1, AG542+SUMPRODUCT(AH218:AP218, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AG597)=SUM($11:$11)-1, AH542+SUMPRODUCT(AI218:AQ218, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AH597)=SUM($11:$11)-1, AI542+SUMPRODUCT(AJ218:AR218, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AI597)=SUM($11:$11)-1, AJ542+SUMPRODUCT(AK218:AS218, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AJ597)=SUM($11:$11)-1, AK542+SUMPRODUCT(AL218:AT218, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AK597)=SUM($11:$11)-1, AL542+SUMPRODUCT(AM218:AU218, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AL597)=SUM($11:$11)-1, AM542+SUMPRODUCT(AN218:AV218, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AM597)=SUM($11:$11)-1, AN542+SUMPRODUCT(AO218:AW218, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AN597)=SUM($11:$11)-1, AO542+SUMPRODUCT(AP218:AX218, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AO597)=SUM($11:$11)-1, AP542+SUMPRODUCT(AQ218:AY218, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AP597)=SUM($11:$11)-1, AQ542+SUMPRODUCT(AR218:AZ218, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AQ597)=SUM($11:$11)-1, AR542+SUMPRODUCT(AS218:BA218, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AR597)=SUM($11:$11)-1, AS542+SUMPRODUCT(AT218:BB218, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AS597)=SUM($11:$11)-1, AT542+SUMPRODUCT(AU218:BC218, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AT597)=SUM($11:$11)-1, AU542+SUMPRODUCT(AV218:BD218, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AU597)=SUM($11:$11)-1, AV542+SUMPRODUCT(AW218:BE218, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AV597)=SUM($11:$11)-1, AW542+SUMPRODUCT(AX218:BF218, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AW597)=SUM($11:$11)-1, AX542+SUMPRODUCT(AY218:BG218, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AX597)=SUM($11:$11)-1, AY542+SUMPRODUCT(AZ218:BH218, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AY597)=SUM($11:$11)-1, AZ542+SUMPRODUCT(BA218:BI218, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:AZ597)=SUM($11:$11)-1, BA542+SUMPRODUCT(BB218:BJ218, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BA597)=SUM($11:$11)-1, BB542+SUMPRODUCT(BC218:BK218, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BB597)=SUM($11:$11)-1, BC542+SUMPRODUCT(BD218:BL218, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BC597)=SUM($11:$11)-1, BD542+SUMPRODUCT(BE218:BM218, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BD597)=SUM($11:$11)-1, BE542+SUMPRODUCT(BF218:BN218, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BE597)=SUM($11:$11)-1, BF542+SUMPRODUCT(BG218:BO218, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BF597)=SUM($11:$11)-1, BG542+SUMPRODUCT(BH218:BP218, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BG597)=SUM($11:$11)-1, BH542+SUMPRODUCT(BI218:BQ218, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BH597)=SUM($11:$11)-1, BI542+SUMPRODUCT(BJ218:BR218, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BI597)=SUM($11:$11)-1, BJ542+SUMPRODUCT(BK218:BS218, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BJ597)=SUM($11:$11)-1, BK542+SUMPRODUCT(BL218:BT218, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BK597)=SUM($11:$11)-1, BL542+SUMPRODUCT(BM218:BU218, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BL597)=SUM($11:$11)-1, BM542+SUMPRODUCT(BN218:BV218, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BM597)=SUM($11:$11)-1, BN542+SUMPRODUCT(BO218:BW218, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BN597)=SUM($11:$11)-1, BO542+SUMPRODUCT(BP218:BX218, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BO597)=SUM($11:$11)-1, BP542+SUMPRODUCT(BQ218:BY218, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BP597)=SUM($11:$11)-1, BQ542+SUMPRODUCT(BR218:BZ218, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BQ597)=SUM($11:$11)-1, BR542+SUMPRODUCT(BS218:CA218, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BR597)=SUM($11:$11)-1, BS542+SUMPRODUCT(BT218:CB218, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BS597)=SUM($11:$11)-1, BT542+SUMPRODUCT(BU218:CC218, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BT597)=SUM($11:$11)-1, BU542+SUMPRODUCT(BV218:CD218, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BU597)=SUM($11:$11)-1, BV542+SUMPRODUCT(BW218:CE218, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BV597)=SUM($11:$11)-1, BW542+SUMPRODUCT(BX218:CF218, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BW597)=SUM($11:$11)-1, BX542+SUMPRODUCT(BY218:CG218, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BX597)=SUM($11:$11)-1, BY542+SUMPRODUCT(BZ218:CH218, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BY597)=SUM($11:$11)-1, BZ542+SUMPRODUCT(CA218:CI218, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:BZ597)=SUM($11:$11)-1, CA542+SUMPRODUCT(CB218:CJ218, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:CA597)=SUM($11:$11)-1, CB542+SUMPRODUCT(CC218:CK218, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:CB597)=SUM($11:$11)-1, CC542+SUMPRODUCT(CD218:CL218, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:CC597)=SUM($11:$11)-1, CD542+SUMPRODUCT(CE218:CM218, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:CD597)=SUM($11:$11)-1, CE542+SUMPRODUCT(CF218:CN218, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:CE597)=SUM($11:$11)-1, CF542+SUMPRODUCT(CG218:CO218, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:CF597)=SUM($11:$11)-1, CG542+SUMPRODUCT(CH218:CP218, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:CG597)=SUM($11:$11)-1, CH542+SUMPRODUCT(CI218:CQ218, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:CH597)=SUM($11:$11)-1, CI542+SUMPRODUCT(CJ218:CR218, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G597:CI597)=SUM($11:$11)-1, CJ542+SUMPRODUCT(CK218:CS218, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G598:G598)=SUM($11:$11)-1, H543+SUMPRODUCT(I219:Q219, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:H598)=SUM($11:$11)-1, I543+SUMPRODUCT(J219:R219, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:I598)=SUM($11:$11)-1, J543+SUMPRODUCT(K219:S219, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:J598)=SUM($11:$11)-1, K543+SUMPRODUCT(L219:T219, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:K598)=SUM($11:$11)-1, L543+SUMPRODUCT(M219:U219, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:L598)=SUM($11:$11)-1, M543+SUMPRODUCT(N219:V219, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:M598)=SUM($11:$11)-1, N543+SUMPRODUCT(O219:W219, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:N598)=SUM($11:$11)-1, O543+SUMPRODUCT(P219:X219, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:O598)=SUM($11:$11)-1, P543+SUMPRODUCT(Q219:Y219, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:P598)=SUM($11:$11)-1, Q543+SUMPRODUCT(R219:Z219, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:Q598)=SUM($11:$11)-1, R543+SUMPRODUCT(S219:AA219, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:R598)=SUM($11:$11)-1, S543+SUMPRODUCT(T219:AB219, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:S598)=SUM($11:$11)-1, T543+SUMPRODUCT(U219:AC219, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:T598)=SUM($11:$11)-1, U543+SUMPRODUCT(V219:AD219, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:U598)=SUM($11:$11)-1, V543+SUMPRODUCT(W219:AE219, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:V598)=SUM($11:$11)-1, W543+SUMPRODUCT(X219:AF219, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:W598)=SUM($11:$11)-1, X543+SUMPRODUCT(Y219:AG219, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:X598)=SUM($11:$11)-1, Y543+SUMPRODUCT(Z219:AH219, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:Y598)=SUM($11:$11)-1, Z543+SUMPRODUCT(AA219:AI219, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:Z598)=SUM($11:$11)-1, AA543+SUMPRODUCT(AB219:AJ219, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AA598)=SUM($11:$11)-1, AB543+SUMPRODUCT(AC219:AK219, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AB598)=SUM($11:$11)-1, AC543+SUMPRODUCT(AD219:AL219, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AC598)=SUM($11:$11)-1, AD543+SUMPRODUCT(AE219:AM219, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AD598)=SUM($11:$11)-1, AE543+SUMPRODUCT(AF219:AN219, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AE598)=SUM($11:$11)-1, AF543+SUMPRODUCT(AG219:AO219, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G598:AF598)=SUM($11:$11)-1, AG543+SUMPRODUCT(AH219:AP219, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AG598)=SUM($11:$11)-1, AH543+SUMPRODUCT(AI219:AQ219, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AH598)=SUM($11:$11)-1, AI543+SUMPRODUCT(AJ219:AR219, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AI598)=SUM($11:$11)-1, AJ543+SUMPRODUCT(AK219:AS219, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AJ598)=SUM($11:$11)-1, AK543+SUMPRODUCT(AL219:AT219, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AK598)=SUM($11:$11)-1, AL543+SUMPRODUCT(AM219:AU219, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AL598)=SUM($11:$11)-1, AM543+SUMPRODUCT(AN219:AV219, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AM598)=SUM($11:$11)-1, AN543+SUMPRODUCT(AO219:AW219, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AN598)=SUM($11:$11)-1, AO543+SUMPRODUCT(AP219:AX219, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AO598)=SUM($11:$11)-1, AP543+SUMPRODUCT(AQ219:AY219, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AP598)=SUM($11:$11)-1, AQ543+SUMPRODUCT(AR219:AZ219, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AQ598)=SUM($11:$11)-1, AR543+SUMPRODUCT(AS219:BA219, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AR598)=SUM($11:$11)-1, AS543+SUMPRODUCT(AT219:BB219, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AS598)=SUM($11:$11)-1, AT543+SUMPRODUCT(AU219:BC219, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AT598)=SUM($11:$11)-1, AU543+SUMPRODUCT(AV219:BD219, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AU598)=SUM($11:$11)-1, AV543+SUMPRODUCT(AW219:BE219, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AV598)=SUM($11:$11)-1, AW543+SUMPRODUCT(AX219:BF219, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AW598)=SUM($11:$11)-1, AX543+SUMPRODUCT(AY219:BG219, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AX598)=SUM($11:$11)-1, AY543+SUMPRODUCT(AZ219:BH219, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AY598)=SUM($11:$11)-1, AZ543+SUMPRODUCT(BA219:BI219, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:AZ598)=SUM($11:$11)-1, BA543+SUMPRODUCT(BB219:BJ219, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BA598)=SUM($11:$11)-1, BB543+SUMPRODUCT(BC219:BK219, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BB598)=SUM($11:$11)-1, BC543+SUMPRODUCT(BD219:BL219, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BC598)=SUM($11:$11)-1, BD543+SUMPRODUCT(BE219:BM219, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BD598)=SUM($11:$11)-1, BE543+SUMPRODUCT(BF219:BN219, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BE598)=SUM($11:$11)-1, BF543+SUMPRODUCT(BG219:BO219, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BF598)=SUM($11:$11)-1, BG543+SUMPRODUCT(BH219:BP219, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BG598)=SUM($11:$11)-1, BH543+SUMPRODUCT(BI219:BQ219, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BH598)=SUM($11:$11)-1, BI543+SUMPRODUCT(BJ219:BR219, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BI598)=SUM($11:$11)-1, BJ543+SUMPRODUCT(BK219:BS219, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BJ598)=SUM($11:$11)-1, BK543+SUMPRODUCT(BL219:BT219, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BK598)=SUM($11:$11)-1, BL543+SUMPRODUCT(BM219:BU219, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BL598)=SUM($11:$11)-1, BM543+SUMPRODUCT(BN219:BV219, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BM598)=SUM($11:$11)-1, BN543+SUMPRODUCT(BO219:BW219, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BN598)=SUM($11:$11)-1, BO543+SUMPRODUCT(BP219:BX219, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BO598)=SUM($11:$11)-1, BP543+SUMPRODUCT(BQ219:BY219, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BP598)=SUM($11:$11)-1, BQ543+SUMPRODUCT(BR219:BZ219, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BQ598)=SUM($11:$11)-1, BR543+SUMPRODUCT(BS219:CA219, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BR598)=SUM($11:$11)-1, BS543+SUMPRODUCT(BT219:CB219, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BS598)=SUM($11:$11)-1, BT543+SUMPRODUCT(BU219:CC219, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BT598)=SUM($11:$11)-1, BU543+SUMPRODUCT(BV219:CD219, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BU598)=SUM($11:$11)-1, BV543+SUMPRODUCT(BW219:CE219, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BV598)=SUM($11:$11)-1, BW543+SUMPRODUCT(BX219:CF219, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BW598)=SUM($11:$11)-1, BX543+SUMPRODUCT(BY219:CG219, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BX598)=SUM($11:$11)-1, BY543+SUMPRODUCT(BZ219:CH219, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BY598)=SUM($11:$11)-1, BZ543+SUMPRODUCT(CA219:CI219, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:BZ598)=SUM($11:$11)-1, CA543+SUMPRODUCT(CB219:CJ219, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:CA598)=SUM($11:$11)-1, CB543+SUMPRODUCT(CC219:CK219, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:CB598)=SUM($11:$11)-1, CC543+SUMPRODUCT(CD219:CL219, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:CC598)=SUM($11:$11)-1, CD543+SUMPRODUCT(CE219:CM219, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:CD598)=SUM($11:$11)-1, CE543+SUMPRODUCT(CF219:CN219, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:CE598)=SUM($11:$11)-1, CF543+SUMPRODUCT(CG219:CO219, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:CF598)=SUM($11:$11)-1, CG543+SUMPRODUCT(CH219:CP219, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:CG598)=SUM($11:$11)-1, CH543+SUMPRODUCT(CI219:CQ219, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:CH598)=SUM($11:$11)-1, CI543+SUMPRODUCT(CJ219:CR219, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G598:CI598)=SUM($11:$11)-1, CJ543+SUMPRODUCT(CK219:CS219, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G599:G599)=SUM($11:$11)-1, H544+SUMPRODUCT(I220:Q220, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:H599)=SUM($11:$11)-1, I544+SUMPRODUCT(J220:R220, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:I599)=SUM($11:$11)-1, J544+SUMPRODUCT(K220:S220, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:J599)=SUM($11:$11)-1, K544+SUMPRODUCT(L220:T220, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:K599)=SUM($11:$11)-1, L544+SUMPRODUCT(M220:U220, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:L599)=SUM($11:$11)-1, M544+SUMPRODUCT(N220:V220, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:M599)=SUM($11:$11)-1, N544+SUMPRODUCT(O220:W220, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:N599)=SUM($11:$11)-1, O544+SUMPRODUCT(P220:X220, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:O599)=SUM($11:$11)-1, P544+SUMPRODUCT(Q220:Y220, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:P599)=SUM($11:$11)-1, Q544+SUMPRODUCT(R220:Z220, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:Q599)=SUM($11:$11)-1, R544+SUMPRODUCT(S220:AA220, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:R599)=SUM($11:$11)-1, S544+SUMPRODUCT(T220:AB220, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:S599)=SUM($11:$11)-1, T544+SUMPRODUCT(U220:AC220, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:T599)=SUM($11:$11)-1, U544+SUMPRODUCT(V220:AD220, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:U599)=SUM($11:$11)-1, V544+SUMPRODUCT(W220:AE220, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:V599)=SUM($11:$11)-1, W544+SUMPRODUCT(X220:AF220, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:W599)=SUM($11:$11)-1, X544+SUMPRODUCT(Y220:AG220, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:X599)=SUM($11:$11)-1, Y544+SUMPRODUCT(Z220:AH220, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:Y599)=SUM($11:$11)-1, Z544+SUMPRODUCT(AA220:AI220, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:Z599)=SUM($11:$11)-1, AA544+SUMPRODUCT(AB220:AJ220, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AA599)=SUM($11:$11)-1, AB544+SUMPRODUCT(AC220:AK220, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AB599)=SUM($11:$11)-1, AC544+SUMPRODUCT(AD220:AL220, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AC599)=SUM($11:$11)-1, AD544+SUMPRODUCT(AE220:AM220, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AD599)=SUM($11:$11)-1, AE544+SUMPRODUCT(AF220:AN220, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AE599)=SUM($11:$11)-1, AF544+SUMPRODUCT(AG220:AO220, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G599:AF599)=SUM($11:$11)-1, AG544+SUMPRODUCT(AH220:AP220, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AG599)=SUM($11:$11)-1, AH544+SUMPRODUCT(AI220:AQ220, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AH599)=SUM($11:$11)-1, AI544+SUMPRODUCT(AJ220:AR220, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AI599)=SUM($11:$11)-1, AJ544+SUMPRODUCT(AK220:AS220, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AJ599)=SUM($11:$11)-1, AK544+SUMPRODUCT(AL220:AT220, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AK599)=SUM($11:$11)-1, AL544+SUMPRODUCT(AM220:AU220, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AL599)=SUM($11:$11)-1, AM544+SUMPRODUCT(AN220:AV220, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AM599)=SUM($11:$11)-1, AN544+SUMPRODUCT(AO220:AW220, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AN599)=SUM($11:$11)-1, AO544+SUMPRODUCT(AP220:AX220, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AO599)=SUM($11:$11)-1, AP544+SUMPRODUCT(AQ220:AY220, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AP599)=SUM($11:$11)-1, AQ544+SUMPRODUCT(AR220:AZ220, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AQ599)=SUM($11:$11)-1, AR544+SUMPRODUCT(AS220:BA220, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AR599)=SUM($11:$11)-1, AS544+SUMPRODUCT(AT220:BB220, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AS599)=SUM($11:$11)-1, AT544+SUMPRODUCT(AU220:BC220, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AT599)=SUM($11:$11)-1, AU544+SUMPRODUCT(AV220:BD220, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AU599)=SUM($11:$11)-1, AV544+SUMPRODUCT(AW220:BE220, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AV599)=SUM($11:$11)-1, AW544+SUMPRODUCT(AX220:BF220, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AW599)=SUM($11:$11)-1, AX544+SUMPRODUCT(AY220:BG220, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AX599)=SUM($11:$11)-1, AY544+SUMPRODUCT(AZ220:BH220, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AY599)=SUM($11:$11)-1, AZ544+SUMPRODUCT(BA220:BI220, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:AZ599)=SUM($11:$11)-1, BA544+SUMPRODUCT(BB220:BJ220, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BA599)=SUM($11:$11)-1, BB544+SUMPRODUCT(BC220:BK220, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BB599)=SUM($11:$11)-1, BC544+SUMPRODUCT(BD220:BL220, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BC599)=SUM($11:$11)-1, BD544+SUMPRODUCT(BE220:BM220, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BD599)=SUM($11:$11)-1, BE544+SUMPRODUCT(BF220:BN220, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BE599)=SUM($11:$11)-1, BF544+SUMPRODUCT(BG220:BO220, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BF599)=SUM($11:$11)-1, BG544+SUMPRODUCT(BH220:BP220, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BG599)=SUM($11:$11)-1, BH544+SUMPRODUCT(BI220:BQ220, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BH599)=SUM($11:$11)-1, BI544+SUMPRODUCT(BJ220:BR220, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BI599)=SUM($11:$11)-1, BJ544+SUMPRODUCT(BK220:BS220, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BJ599)=SUM($11:$11)-1, BK544+SUMPRODUCT(BL220:BT220, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BK599)=SUM($11:$11)-1, BL544+SUMPRODUCT(BM220:BU220, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BL599)=SUM($11:$11)-1, BM544+SUMPRODUCT(BN220:BV220, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BM599)=SUM($11:$11)-1, BN544+SUMPRODUCT(BO220:BW220, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BN599)=SUM($11:$11)-1, BO544+SUMPRODUCT(BP220:BX220, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BO599)=SUM($11:$11)-1, BP544+SUMPRODUCT(BQ220:BY220, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BP599)=SUM($11:$11)-1, BQ544+SUMPRODUCT(BR220:BZ220, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BQ599)=SUM($11:$11)-1, BR544+SUMPRODUCT(BS220:CA220, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BR599)=SUM($11:$11)-1, BS544+SUMPRODUCT(BT220:CB220, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BS599)=SUM($11:$11)-1, BT544+SUMPRODUCT(BU220:CC220, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BT599)=SUM($11:$11)-1, BU544+SUMPRODUCT(BV220:CD220, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BU599)=SUM($11:$11)-1, BV544+SUMPRODUCT(BW220:CE220, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BV599)=SUM($11:$11)-1, BW544+SUMPRODUCT(BX220:CF220, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BW599)=SUM($11:$11)-1, BX544+SUMPRODUCT(BY220:CG220, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BX599)=SUM($11:$11)-1, BY544+SUMPRODUCT(BZ220:CH220, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BY599)=SUM($11:$11)-1, BZ544+SUMPRODUCT(CA220:CI220, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:BZ599)=SUM($11:$11)-1, CA544+SUMPRODUCT(CB220:CJ220, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:CA599)=SUM($11:$11)-1, CB544+SUMPRODUCT(CC220:CK220, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:CB599)=SUM($11:$11)-1, CC544+SUMPRODUCT(CD220:CL220, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:CC599)=SUM($11:$11)-1, CD544+SUMPRODUCT(CE220:CM220, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:CD599)=SUM($11:$11)-1, CE544+SUMPRODUCT(CF220:CN220, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:CE599)=SUM($11:$11)-1, CF544+SUMPRODUCT(CG220:CO220, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:CF599)=SUM($11:$11)-1, CG544+SUMPRODUCT(CH220:CP220, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:CG599)=SUM($11:$11)-1, CH544+SUMPRODUCT(CI220:CQ220, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:CH599)=SUM($11:$11)-1, CI544+SUMPRODUCT(CJ220:CR220, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G599:CI599)=SUM($11:$11)-1, CJ544+SUMPRODUCT(CK220:CS220, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G600:G600)=SUM($11:$11)-1, H545+SUMPRODUCT(I221:Q221, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:H600)=SUM($11:$11)-1, I545+SUMPRODUCT(J221:R221, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:I600)=SUM($11:$11)-1, J545+SUMPRODUCT(K221:S221, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:J600)=SUM($11:$11)-1, K545+SUMPRODUCT(L221:T221, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:K600)=SUM($11:$11)-1, L545+SUMPRODUCT(M221:U221, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:L600)=SUM($11:$11)-1, M545+SUMPRODUCT(N221:V221, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:M600)=SUM($11:$11)-1, N545+SUMPRODUCT(O221:W221, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:N600)=SUM($11:$11)-1, O545+SUMPRODUCT(P221:X221, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:O600)=SUM($11:$11)-1, P545+SUMPRODUCT(Q221:Y221, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:P600)=SUM($11:$11)-1, Q545+SUMPRODUCT(R221:Z221, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:Q600)=SUM($11:$11)-1, R545+SUMPRODUCT(S221:AA221, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:R600)=SUM($11:$11)-1, S545+SUMPRODUCT(T221:AB221, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:S600)=SUM($11:$11)-1, T545+SUMPRODUCT(U221:AC221, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:T600)=SUM($11:$11)-1, U545+SUMPRODUCT(V221:AD221, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:U600)=SUM($11:$11)-1, V545+SUMPRODUCT(W221:AE221, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:V600)=SUM($11:$11)-1, W545+SUMPRODUCT(X221:AF221, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:W600)=SUM($11:$11)-1, X545+SUMPRODUCT(Y221:AG221, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:X600)=SUM($11:$11)-1, Y545+SUMPRODUCT(Z221:AH221, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:Y600)=SUM($11:$11)-1, Z545+SUMPRODUCT(AA221:AI221, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:Z600)=SUM($11:$11)-1, AA545+SUMPRODUCT(AB221:AJ221, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AA600)=SUM($11:$11)-1, AB545+SUMPRODUCT(AC221:AK221, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AB600)=SUM($11:$11)-1, AC545+SUMPRODUCT(AD221:AL221, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AC600)=SUM($11:$11)-1, AD545+SUMPRODUCT(AE221:AM221, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AD600)=SUM($11:$11)-1, AE545+SUMPRODUCT(AF221:AN221, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AE600)=SUM($11:$11)-1, AF545+SUMPRODUCT(AG221:AO221, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G600:AF600)=SUM($11:$11)-1, AG545+SUMPRODUCT(AH221:AP221, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AG600)=SUM($11:$11)-1, AH545+SUMPRODUCT(AI221:AQ221, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AH600)=SUM($11:$11)-1, AI545+SUMPRODUCT(AJ221:AR221, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AI600)=SUM($11:$11)-1, AJ545+SUMPRODUCT(AK221:AS221, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AJ600)=SUM($11:$11)-1, AK545+SUMPRODUCT(AL221:AT221, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AK600)=SUM($11:$11)-1, AL545+SUMPRODUCT(AM221:AU221, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AL600)=SUM($11:$11)-1, AM545+SUMPRODUCT(AN221:AV221, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AM600)=SUM($11:$11)-1, AN545+SUMPRODUCT(AO221:AW221, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AN600)=SUM($11:$11)-1, AO545+SUMPRODUCT(AP221:AX221, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AO600)=SUM($11:$11)-1, AP545+SUMPRODUCT(AQ221:AY221, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AP600)=SUM($11:$11)-1, AQ545+SUMPRODUCT(AR221:AZ221, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AQ600)=SUM($11:$11)-1, AR545+SUMPRODUCT(AS221:BA221, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AR600)=SUM($11:$11)-1, AS545+SUMPRODUCT(AT221:BB221, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AS600)=SUM($11:$11)-1, AT545+SUMPRODUCT(AU221:BC221, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AT600)=SUM($11:$11)-1, AU545+SUMPRODUCT(AV221:BD221, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AU600)=SUM($11:$11)-1, AV545+SUMPRODUCT(AW221:BE221, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AV600)=SUM($11:$11)-1, AW545+SUMPRODUCT(AX221:BF221, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AW600)=SUM($11:$11)-1, AX545+SUMPRODUCT(AY221:BG221, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AX600)=SUM($11:$11)-1, AY545+SUMPRODUCT(AZ221:BH221, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AY600)=SUM($11:$11)-1, AZ545+SUMPRODUCT(BA221:BI221, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:AZ600)=SUM($11:$11)-1, BA545+SUMPRODUCT(BB221:BJ221, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BA600)=SUM($11:$11)-1, BB545+SUMPRODUCT(BC221:BK221, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BB600)=SUM($11:$11)-1, BC545+SUMPRODUCT(BD221:BL221, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BC600)=SUM($11:$11)-1, BD545+SUMPRODUCT(BE221:BM221, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BD600)=SUM($11:$11)-1, BE545+SUMPRODUCT(BF221:BN221, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BE600)=SUM($11:$11)-1, BF545+SUMPRODUCT(BG221:BO221, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BF600)=SUM($11:$11)-1, BG545+SUMPRODUCT(BH221:BP221, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BG600)=SUM($11:$11)-1, BH545+SUMPRODUCT(BI221:BQ221, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BH600)=SUM($11:$11)-1, BI545+SUMPRODUCT(BJ221:BR221, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BI600)=SUM($11:$11)-1, BJ545+SUMPRODUCT(BK221:BS221, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BJ600)=SUM($11:$11)-1, BK545+SUMPRODUCT(BL221:BT221, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BK600)=SUM($11:$11)-1, BL545+SUMPRODUCT(BM221:BU221, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BL600)=SUM($11:$11)-1, BM545+SUMPRODUCT(BN221:BV221, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BM600)=SUM($11:$11)-1, BN545+SUMPRODUCT(BO221:BW221, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BN600)=SUM($11:$11)-1, BO545+SUMPRODUCT(BP221:BX221, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BO600)=SUM($11:$11)-1, BP545+SUMPRODUCT(BQ221:BY221, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BP600)=SUM($11:$11)-1, BQ545+SUMPRODUCT(BR221:BZ221, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BQ600)=SUM($11:$11)-1, BR545+SUMPRODUCT(BS221:CA221, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BR600)=SUM($11:$11)-1, BS545+SUMPRODUCT(BT221:CB221, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BS600)=SUM($11:$11)-1, BT545+SUMPRODUCT(BU221:CC221, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BT600)=SUM($11:$11)-1, BU545+SUMPRODUCT(BV221:CD221, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BU600)=SUM($11:$11)-1, BV545+SUMPRODUCT(BW221:CE221, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BV600)=SUM($11:$11)-1, BW545+SUMPRODUCT(BX221:CF221, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BW600)=SUM($11:$11)-1, BX545+SUMPRODUCT(BY221:CG221, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BX600)=SUM($11:$11)-1, BY545+SUMPRODUCT(BZ221:CH221, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BY600)=SUM($11:$11)-1, BZ545+SUMPRODUCT(CA221:CI221, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:BZ600)=SUM($11:$11)-1, CA545+SUMPRODUCT(CB221:CJ221, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:CA600)=SUM($11:$11)-1, CB545+SUMPRODUCT(CC221:CK221, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:CB600)=SUM($11:$11)-1, CC545+SUMPRODUCT(CD221:CL221, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:CC600)=SUM($11:$11)-1, CD545+SUMPRODUCT(CE221:CM221, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:CD600)=SUM($11:$11)-1, CE545+SUMPRODUCT(CF221:CN221, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:CE600)=SUM($11:$11)-1, CF545+SUMPRODUCT(CG221:CO221, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:CF600)=SUM($11:$11)-1, CG545+SUMPRODUCT(CH221:CP221, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:CG600)=SUM($11:$11)-1, CH545+SUMPRODUCT(CI221:CQ221, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:CH600)=SUM($11:$11)-1, CI545+SUMPRODUCT(CJ221:CR221, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G600:CI600)=SUM($11:$11)-1, CJ545+SUMPRODUCT(CK221:CS221, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G601:G601)=SUM($11:$11)-1, H546+SUMPRODUCT(I222:Q222, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:H601)=SUM($11:$11)-1, I546+SUMPRODUCT(J222:R222, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:I601)=SUM($11:$11)-1, J546+SUMPRODUCT(K222:S222, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:J601)=SUM($11:$11)-1, K546+SUMPRODUCT(L222:T222, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:K601)=SUM($11:$11)-1, L546+SUMPRODUCT(M222:U222, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:L601)=SUM($11:$11)-1, M546+SUMPRODUCT(N222:V222, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:M601)=SUM($11:$11)-1, N546+SUMPRODUCT(O222:W222, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:N601)=SUM($11:$11)-1, O546+SUMPRODUCT(P222:X222, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:O601)=SUM($11:$11)-1, P546+SUMPRODUCT(Q222:Y222, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:P601)=SUM($11:$11)-1, Q546+SUMPRODUCT(R222:Z222, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:Q601)=SUM($11:$11)-1, R546+SUMPRODUCT(S222:AA222, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:R601)=SUM($11:$11)-1, S546+SUMPRODUCT(T222:AB222, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:S601)=SUM($11:$11)-1, T546+SUMPRODUCT(U222:AC222, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:T601)=SUM($11:$11)-1, U546+SUMPRODUCT(V222:AD222, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:U601)=SUM($11:$11)-1, V546+SUMPRODUCT(W222:AE222, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:V601)=SUM($11:$11)-1, W546+SUMPRODUCT(X222:AF222, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:W601)=SUM($11:$11)-1, X546+SUMPRODUCT(Y222:AG222, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:X601)=SUM($11:$11)-1, Y546+SUMPRODUCT(Z222:AH222, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:Y601)=SUM($11:$11)-1, Z546+SUMPRODUCT(AA222:AI222, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:Z601)=SUM($11:$11)-1, AA546+SUMPRODUCT(AB222:AJ222, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AA601)=SUM($11:$11)-1, AB546+SUMPRODUCT(AC222:AK222, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AB601)=SUM($11:$11)-1, AC546+SUMPRODUCT(AD222:AL222, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AC601)=SUM($11:$11)-1, AD546+SUMPRODUCT(AE222:AM222, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AD601)=SUM($11:$11)-1, AE546+SUMPRODUCT(AF222:AN222, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AE601)=SUM($11:$11)-1, AF546+SUMPRODUCT(AG222:AO222, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G601:AF601)=SUM($11:$11)-1, AG546+SUMPRODUCT(AH222:AP222, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AG601)=SUM($11:$11)-1, AH546+SUMPRODUCT(AI222:AQ222, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AH601)=SUM($11:$11)-1, AI546+SUMPRODUCT(AJ222:AR222, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AI601)=SUM($11:$11)-1, AJ546+SUMPRODUCT(AK222:AS222, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AJ601)=SUM($11:$11)-1, AK546+SUMPRODUCT(AL222:AT222, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AK601)=SUM($11:$11)-1, AL546+SUMPRODUCT(AM222:AU222, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AL601)=SUM($11:$11)-1, AM546+SUMPRODUCT(AN222:AV222, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AM601)=SUM($11:$11)-1, AN546+SUMPRODUCT(AO222:AW222, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AN601)=SUM($11:$11)-1, AO546+SUMPRODUCT(AP222:AX222, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AO601)=SUM($11:$11)-1, AP546+SUMPRODUCT(AQ222:AY222, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AP601)=SUM($11:$11)-1, AQ546+SUMPRODUCT(AR222:AZ222, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AQ601)=SUM($11:$11)-1, AR546+SUMPRODUCT(AS222:BA222, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AR601)=SUM($11:$11)-1, AS546+SUMPRODUCT(AT222:BB222, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AS601)=SUM($11:$11)-1, AT546+SUMPRODUCT(AU222:BC222, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AT601)=SUM($11:$11)-1, AU546+SUMPRODUCT(AV222:BD222, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AU601)=SUM($11:$11)-1, AV546+SUMPRODUCT(AW222:BE222, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AV601)=SUM($11:$11)-1, AW546+SUMPRODUCT(AX222:BF222, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AW601)=SUM($11:$11)-1, AX546+SUMPRODUCT(AY222:BG222, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AX601)=SUM($11:$11)-1, AY546+SUMPRODUCT(AZ222:BH222, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AY601)=SUM($11:$11)-1, AZ546+SUMPRODUCT(BA222:BI222, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:AZ601)=SUM($11:$11)-1, BA546+SUMPRODUCT(BB222:BJ222, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BA601)=SUM($11:$11)-1, BB546+SUMPRODUCT(BC222:BK222, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BB601)=SUM($11:$11)-1, BC546+SUMPRODUCT(BD222:BL222, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BC601)=SUM($11:$11)-1, BD546+SUMPRODUCT(BE222:BM222, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BD601)=SUM($11:$11)-1, BE546+SUMPRODUCT(BF222:BN222, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BE601)=SUM($11:$11)-1, BF546+SUMPRODUCT(BG222:BO222, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BF601)=SUM($11:$11)-1, BG546+SUMPRODUCT(BH222:BP222, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BG601)=SUM($11:$11)-1, BH546+SUMPRODUCT(BI222:BQ222, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BH601)=SUM($11:$11)-1, BI546+SUMPRODUCT(BJ222:BR222, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BI601)=SUM($11:$11)-1, BJ546+SUMPRODUCT(BK222:BS222, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BJ601)=SUM($11:$11)-1, BK546+SUMPRODUCT(BL222:BT222, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BK601)=SUM($11:$11)-1, BL546+SUMPRODUCT(BM222:BU222, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BL601)=SUM($11:$11)-1, BM546+SUMPRODUCT(BN222:BV222, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BM601)=SUM($11:$11)-1, BN546+SUMPRODUCT(BO222:BW222, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BN601)=SUM($11:$11)-1, BO546+SUMPRODUCT(BP222:BX222, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BO601)=SUM($11:$11)-1, BP546+SUMPRODUCT(BQ222:BY222, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BP601)=SUM($11:$11)-1, BQ546+SUMPRODUCT(BR222:BZ222, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BQ601)=SUM($11:$11)-1, BR546+SUMPRODUCT(BS222:CA222, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BR601)=SUM($11:$11)-1, BS546+SUMPRODUCT(BT222:CB222, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BS601)=SUM($11:$11)-1, BT546+SUMPRODUCT(BU222:CC222, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BT601)=SUM($11:$11)-1, BU546+SUMPRODUCT(BV222:CD222, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BU601)=SUM($11:$11)-1, BV546+SUMPRODUCT(BW222:CE222, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BV601)=SUM($11:$11)-1, BW546+SUMPRODUCT(BX222:CF222, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BW601)=SUM($11:$11)-1, BX546+SUMPRODUCT(BY222:CG222, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BX601)=SUM($11:$11)-1, BY546+SUMPRODUCT(BZ222:CH222, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BY601)=SUM($11:$11)-1, BZ546+SUMPRODUCT(CA222:CI222, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:BZ601)=SUM($11:$11)-1, CA546+SUMPRODUCT(CB222:CJ222, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:CA601)=SUM($11:$11)-1, CB546+SUMPRODUCT(CC222:CK222, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:CB601)=SUM($11:$11)-1, CC546+SUMPRODUCT(CD222:CL222, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:CC601)=SUM($11:$11)-1, CD546+SUMPRODUCT(CE222:CM222, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:CD601)=SUM($11:$11)-1, CE546+SUMPRODUCT(CF222:CN222, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:CE601)=SUM($11:$11)-1, CF546+SUMPRODUCT(CG222:CO222, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:CF601)=SUM($11:$11)-1, CG546+SUMPRODUCT(CH222:CP222, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:CG601)=SUM($11:$11)-1, CH546+SUMPRODUCT(CI222:CQ222, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:CH601)=SUM($11:$11)-1, CI546+SUMPRODUCT(CJ222:CR222, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G601:CI601)=SUM($11:$11)-1, CJ546+SUMPRODUCT(CK222:CS222, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G602:G602)=SUM($11:$11)-1, H547+SUMPRODUCT(I223:Q223, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:H602)=SUM($11:$11)-1, I547+SUMPRODUCT(J223:R223, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:I602)=SUM($11:$11)-1, J547+SUMPRODUCT(K223:S223, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:J602)=SUM($11:$11)-1, K547+SUMPRODUCT(L223:T223, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:K602)=SUM($11:$11)-1, L547+SUMPRODUCT(M223:U223, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:L602)=SUM($11:$11)-1, M547+SUMPRODUCT(N223:V223, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:M602)=SUM($11:$11)-1, N547+SUMPRODUCT(O223:W223, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:N602)=SUM($11:$11)-1, O547+SUMPRODUCT(P223:X223, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:O602)=SUM($11:$11)-1, P547+SUMPRODUCT(Q223:Y223, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:P602)=SUM($11:$11)-1, Q547+SUMPRODUCT(R223:Z223, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:Q602)=SUM($11:$11)-1, R547+SUMPRODUCT(S223:AA223, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:R602)=SUM($11:$11)-1, S547+SUMPRODUCT(T223:AB223, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:S602)=SUM($11:$11)-1, T547+SUMPRODUCT(U223:AC223, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:T602)=SUM($11:$11)-1, U547+SUMPRODUCT(V223:AD223, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:U602)=SUM($11:$11)-1, V547+SUMPRODUCT(W223:AE223, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:V602)=SUM($11:$11)-1, W547+SUMPRODUCT(X223:AF223, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:W602)=SUM($11:$11)-1, X547+SUMPRODUCT(Y223:AG223, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:X602)=SUM($11:$11)-1, Y547+SUMPRODUCT(Z223:AH223, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:Y602)=SUM($11:$11)-1, Z547+SUMPRODUCT(AA223:AI223, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:Z602)=SUM($11:$11)-1, AA547+SUMPRODUCT(AB223:AJ223, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AA602)=SUM($11:$11)-1, AB547+SUMPRODUCT(AC223:AK223, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AB602)=SUM($11:$11)-1, AC547+SUMPRODUCT(AD223:AL223, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AC602)=SUM($11:$11)-1, AD547+SUMPRODUCT(AE223:AM223, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AD602)=SUM($11:$11)-1, AE547+SUMPRODUCT(AF223:AN223, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AE602)=SUM($11:$11)-1, AF547+SUMPRODUCT(AG223:AO223, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G602:AF602)=SUM($11:$11)-1, AG547+SUMPRODUCT(AH223:AP223, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AG602)=SUM($11:$11)-1, AH547+SUMPRODUCT(AI223:AQ223, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AH602)=SUM($11:$11)-1, AI547+SUMPRODUCT(AJ223:AR223, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AI602)=SUM($11:$11)-1, AJ547+SUMPRODUCT(AK223:AS223, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AJ602)=SUM($11:$11)-1, AK547+SUMPRODUCT(AL223:AT223, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AK602)=SUM($11:$11)-1, AL547+SUMPRODUCT(AM223:AU223, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AL602)=SUM($11:$11)-1, AM547+SUMPRODUCT(AN223:AV223, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AM602)=SUM($11:$11)-1, AN547+SUMPRODUCT(AO223:AW223, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AN602)=SUM($11:$11)-1, AO547+SUMPRODUCT(AP223:AX223, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AO602)=SUM($11:$11)-1, AP547+SUMPRODUCT(AQ223:AY223, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AP602)=SUM($11:$11)-1, AQ547+SUMPRODUCT(AR223:AZ223, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AQ602)=SUM($11:$11)-1, AR547+SUMPRODUCT(AS223:BA223, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AR602)=SUM($11:$11)-1, AS547+SUMPRODUCT(AT223:BB223, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AS602)=SUM($11:$11)-1, AT547+SUMPRODUCT(AU223:BC223, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AT602)=SUM($11:$11)-1, AU547+SUMPRODUCT(AV223:BD223, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AU602)=SUM($11:$11)-1, AV547+SUMPRODUCT(AW223:BE223, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AV602)=SUM($11:$11)-1, AW547+SUMPRODUCT(AX223:BF223, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AW602)=SUM($11:$11)-1, AX547+SUMPRODUCT(AY223:BG223, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AX602)=SUM($11:$11)-1, AY547+SUMPRODUCT(AZ223:BH223, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AY602)=SUM($11:$11)-1, AZ547+SUMPRODUCT(BA223:BI223, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:AZ602)=SUM($11:$11)-1, BA547+SUMPRODUCT(BB223:BJ223, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BA602)=SUM($11:$11)-1, BB547+SUMPRODUCT(BC223:BK223, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BB602)=SUM($11:$11)-1, BC547+SUMPRODUCT(BD223:BL223, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BC602)=SUM($11:$11)-1, BD547+SUMPRODUCT(BE223:BM223, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BD602)=SUM($11:$11)-1, BE547+SUMPRODUCT(BF223:BN223, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BE602)=SUM($11:$11)-1, BF547+SUMPRODUCT(BG223:BO223, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BF602)=SUM($11:$11)-1, BG547+SUMPRODUCT(BH223:BP223, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BG602)=SUM($11:$11)-1, BH547+SUMPRODUCT(BI223:BQ223, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BH602)=SUM($11:$11)-1, BI547+SUMPRODUCT(BJ223:BR223, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BI602)=SUM($11:$11)-1, BJ547+SUMPRODUCT(BK223:BS223, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BJ602)=SUM($11:$11)-1, BK547+SUMPRODUCT(BL223:BT223, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BK602)=SUM($11:$11)-1, BL547+SUMPRODUCT(BM223:BU223, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BL602)=SUM($11:$11)-1, BM547+SUMPRODUCT(BN223:BV223, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BM602)=SUM($11:$11)-1, BN547+SUMPRODUCT(BO223:BW223, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BN602)=SUM($11:$11)-1, BO547+SUMPRODUCT(BP223:BX223, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BO602)=SUM($11:$11)-1, BP547+SUMPRODUCT(BQ223:BY223, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BP602)=SUM($11:$11)-1, BQ547+SUMPRODUCT(BR223:BZ223, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BQ602)=SUM($11:$11)-1, BR547+SUMPRODUCT(BS223:CA223, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BR602)=SUM($11:$11)-1, BS547+SUMPRODUCT(BT223:CB223, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BS602)=SUM($11:$11)-1, BT547+SUMPRODUCT(BU223:CC223, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BT602)=SUM($11:$11)-1, BU547+SUMPRODUCT(BV223:CD223, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BU602)=SUM($11:$11)-1, BV547+SUMPRODUCT(BW223:CE223, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BV602)=SUM($11:$11)-1, BW547+SUMPRODUCT(BX223:CF223, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BW602)=SUM($11:$11)-1, BX547+SUMPRODUCT(BY223:CG223, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BX602)=SUM($11:$11)-1, BY547+SUMPRODUCT(BZ223:CH223, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BY602)=SUM($11:$11)-1, BZ547+SUMPRODUCT(CA223:CI223, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:BZ602)=SUM($11:$11)-1, CA547+SUMPRODUCT(CB223:CJ223, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:CA602)=SUM($11:$11)-1, CB547+SUMPRODUCT(CC223:CK223, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:CB602)=SUM($11:$11)-1, CC547+SUMPRODUCT(CD223:CL223, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:CC602)=SUM($11:$11)-1, CD547+SUMPRODUCT(CE223:CM223, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:CD602)=SUM($11:$11)-1, CE547+SUMPRODUCT(CF223:CN223, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:CE602)=SUM($11:$11)-1, CF547+SUMPRODUCT(CG223:CO223, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:CF602)=SUM($11:$11)-1, CG547+SUMPRODUCT(CH223:CP223, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:CG602)=SUM($11:$11)-1, CH547+SUMPRODUCT(CI223:CQ223, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:CH602)=SUM($11:$11)-1, CI547+SUMPRODUCT(CJ223:CR223, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G602:CI602)=SUM($11:$11)-1, CJ547+SUMPRODUCT(CK223:CS223, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G603:G603)=SUM($11:$11)-1, H548+SUMPRODUCT(I224:Q224, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:H603)=SUM($11:$11)-1, I548+SUMPRODUCT(J224:R224, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:I603)=SUM($11:$11)-1, J548+SUMPRODUCT(K224:S224, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:J603)=SUM($11:$11)-1, K548+SUMPRODUCT(L224:T224, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:K603)=SUM($11:$11)-1, L548+SUMPRODUCT(M224:U224, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:L603)=SUM($11:$11)-1, M548+SUMPRODUCT(N224:V224, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:M603)=SUM($11:$11)-1, N548+SUMPRODUCT(O224:W224, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:N603)=SUM($11:$11)-1, O548+SUMPRODUCT(P224:X224, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:O603)=SUM($11:$11)-1, P548+SUMPRODUCT(Q224:Y224, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:P603)=SUM($11:$11)-1, Q548+SUMPRODUCT(R224:Z224, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:Q603)=SUM($11:$11)-1, R548+SUMPRODUCT(S224:AA224, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:R603)=SUM($11:$11)-1, S548+SUMPRODUCT(T224:AB224, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:S603)=SUM($11:$11)-1, T548+SUMPRODUCT(U224:AC224, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:T603)=SUM($11:$11)-1, U548+SUMPRODUCT(V224:AD224, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:U603)=SUM($11:$11)-1, V548+SUMPRODUCT(W224:AE224, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:V603)=SUM($11:$11)-1, W548+SUMPRODUCT(X224:AF224, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:W603)=SUM($11:$11)-1, X548+SUMPRODUCT(Y224:AG224, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:X603)=SUM($11:$11)-1, Y548+SUMPRODUCT(Z224:AH224, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:Y603)=SUM($11:$11)-1, Z548+SUMPRODUCT(AA224:AI224, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:Z603)=SUM($11:$11)-1, AA548+SUMPRODUCT(AB224:AJ224, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AA603)=SUM($11:$11)-1, AB548+SUMPRODUCT(AC224:AK224, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AB603)=SUM($11:$11)-1, AC548+SUMPRODUCT(AD224:AL224, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AC603)=SUM($11:$11)-1, AD548+SUMPRODUCT(AE224:AM224, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AD603)=SUM($11:$11)-1, AE548+SUMPRODUCT(AF224:AN224, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AE603)=SUM($11:$11)-1, AF548+SUMPRODUCT(AG224:AO224, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G603:AF603)=SUM($11:$11)-1, AG548+SUMPRODUCT(AH224:AP224, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AG603)=SUM($11:$11)-1, AH548+SUMPRODUCT(AI224:AQ224, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AH603)=SUM($11:$11)-1, AI548+SUMPRODUCT(AJ224:AR224, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AI603)=SUM($11:$11)-1, AJ548+SUMPRODUCT(AK224:AS224, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AJ603)=SUM($11:$11)-1, AK548+SUMPRODUCT(AL224:AT224, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AK603)=SUM($11:$11)-1, AL548+SUMPRODUCT(AM224:AU224, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AL603)=SUM($11:$11)-1, AM548+SUMPRODUCT(AN224:AV224, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AM603)=SUM($11:$11)-1, AN548+SUMPRODUCT(AO224:AW224, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AN603)=SUM($11:$11)-1, AO548+SUMPRODUCT(AP224:AX224, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AO603)=SUM($11:$11)-1, AP548+SUMPRODUCT(AQ224:AY224, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AP603)=SUM($11:$11)-1, AQ548+SUMPRODUCT(AR224:AZ224, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AQ603)=SUM($11:$11)-1, AR548+SUMPRODUCT(AS224:BA224, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AR603)=SUM($11:$11)-1, AS548+SUMPRODUCT(AT224:BB224, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AS603)=SUM($11:$11)-1, AT548+SUMPRODUCT(AU224:BC224, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AT603)=SUM($11:$11)-1, AU548+SUMPRODUCT(AV224:BD224, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AU603)=SUM($11:$11)-1, AV548+SUMPRODUCT(AW224:BE224, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AV603)=SUM($11:$11)-1, AW548+SUMPRODUCT(AX224:BF224, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AW603)=SUM($11:$11)-1, AX548+SUMPRODUCT(AY224:BG224, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AX603)=SUM($11:$11)-1, AY548+SUMPRODUCT(AZ224:BH224, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AY603)=SUM($11:$11)-1, AZ548+SUMPRODUCT(BA224:BI224, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:AZ603)=SUM($11:$11)-1, BA548+SUMPRODUCT(BB224:BJ224, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BA603)=SUM($11:$11)-1, BB548+SUMPRODUCT(BC224:BK224, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BB603)=SUM($11:$11)-1, BC548+SUMPRODUCT(BD224:BL224, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BC603)=SUM($11:$11)-1, BD548+SUMPRODUCT(BE224:BM224, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BD603)=SUM($11:$11)-1, BE548+SUMPRODUCT(BF224:BN224, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BE603)=SUM($11:$11)-1, BF548+SUMPRODUCT(BG224:BO224, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BF603)=SUM($11:$11)-1, BG548+SUMPRODUCT(BH224:BP224, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BG603)=SUM($11:$11)-1, BH548+SUMPRODUCT(BI224:BQ224, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BH603)=SUM($11:$11)-1, BI548+SUMPRODUCT(BJ224:BR224, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BI603)=SUM($11:$11)-1, BJ548+SUMPRODUCT(BK224:BS224, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BJ603)=SUM($11:$11)-1, BK548+SUMPRODUCT(BL224:BT224, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BK603)=SUM($11:$11)-1, BL548+SUMPRODUCT(BM224:BU224, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BL603)=SUM($11:$11)-1, BM548+SUMPRODUCT(BN224:BV224, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BM603)=SUM($11:$11)-1, BN548+SUMPRODUCT(BO224:BW224, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BN603)=SUM($11:$11)-1, BO548+SUMPRODUCT(BP224:BX224, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BO603)=SUM($11:$11)-1, BP548+SUMPRODUCT(BQ224:BY224, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BP603)=SUM($11:$11)-1, BQ548+SUMPRODUCT(BR224:BZ224, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BQ603)=SUM($11:$11)-1, BR548+SUMPRODUCT(BS224:CA224, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BR603)=SUM($11:$11)-1, BS548+SUMPRODUCT(BT224:CB224, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BS603)=SUM($11:$11)-1, BT548+SUMPRODUCT(BU224:CC224, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BT603)=SUM($11:$11)-1, BU548+SUMPRODUCT(BV224:CD224, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BU603)=SUM($11:$11)-1, BV548+SUMPRODUCT(BW224:CE224, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BV603)=SUM($11:$11)-1, BW548+SUMPRODUCT(BX224:CF224, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BW603)=SUM($11:$11)-1, BX548+SUMPRODUCT(BY224:CG224, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BX603)=SUM($11:$11)-1, BY548+SUMPRODUCT(BZ224:CH224, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BY603)=SUM($11:$11)-1, BZ548+SUMPRODUCT(CA224:CI224, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:BZ603)=SUM($11:$11)-1, CA548+SUMPRODUCT(CB224:CJ224, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:CA603)=SUM($11:$11)-1, CB548+SUMPRODUCT(CC224:CK224, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:CB603)=SUM($11:$11)-1, CC548+SUMPRODUCT(CD224:CL224, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:CC603)=SUM($11:$11)-1, CD548+SUMPRODUCT(CE224:CM224, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:CD603)=SUM($11:$11)-1, CE548+SUMPRODUCT(CF224:CN224, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:CE603)=SUM($11:$11)-1, CF548+SUMPRODUCT(CG224:CO224, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:CF603)=SUM($11:$11)-1, CG548+SUMPRODUCT(CH224:CP224, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:CG603)=SUM($11:$11)-1, CH548+SUMPRODUCT(CI224:CQ224, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:CH603)=SUM($11:$11)-1, CI548+SUMPRODUCT(CJ224:CR224, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G603:CI603)=SUM($11:$11)-1, CJ548+SUMPRODUCT(CK224:CS224, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G604:G604)=SUM($11:$11)-1, H549+SUMPRODUCT(I225:Q225, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:H604)=SUM($11:$11)-1, I549+SUMPRODUCT(J225:R225, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:I604)=SUM($11:$11)-1, J549+SUMPRODUCT(K225:S225, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:J604)=SUM($11:$11)-1, K549+SUMPRODUCT(L225:T225, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:K604)=SUM($11:$11)-1, L549+SUMPRODUCT(M225:U225, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:L604)=SUM($11:$11)-1, M549+SUMPRODUCT(N225:V225, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:M604)=SUM($11:$11)-1, N549+SUMPRODUCT(O225:W225, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:N604)=SUM($11:$11)-1, O549+SUMPRODUCT(P225:X225, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:O604)=SUM($11:$11)-1, P549+SUMPRODUCT(Q225:Y225, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:P604)=SUM($11:$11)-1, Q549+SUMPRODUCT(R225:Z225, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:Q604)=SUM($11:$11)-1, R549+SUMPRODUCT(S225:AA225, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:R604)=SUM($11:$11)-1, S549+SUMPRODUCT(T225:AB225, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:S604)=SUM($11:$11)-1, T549+SUMPRODUCT(U225:AC225, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:T604)=SUM($11:$11)-1, U549+SUMPRODUCT(V225:AD225, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:U604)=SUM($11:$11)-1, V549+SUMPRODUCT(W225:AE225, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:V604)=SUM($11:$11)-1, W549+SUMPRODUCT(X225:AF225, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:W604)=SUM($11:$11)-1, X549+SUMPRODUCT(Y225:AG225, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:X604)=SUM($11:$11)-1, Y549+SUMPRODUCT(Z225:AH225, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:Y604)=SUM($11:$11)-1, Z549+SUMPRODUCT(AA225:AI225, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:Z604)=SUM($11:$11)-1, AA549+SUMPRODUCT(AB225:AJ225, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AA604)=SUM($11:$11)-1, AB549+SUMPRODUCT(AC225:AK225, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AB604)=SUM($11:$11)-1, AC549+SUMPRODUCT(AD225:AL225, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AC604)=SUM($11:$11)-1, AD549+SUMPRODUCT(AE225:AM225, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AD604)=SUM($11:$11)-1, AE549+SUMPRODUCT(AF225:AN225, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AE604)=SUM($11:$11)-1, AF549+SUMPRODUCT(AG225:AO225, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G604:AF604)=SUM($11:$11)-1, AG549+SUMPRODUCT(AH225:AP225, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AG604)=SUM($11:$11)-1, AH549+SUMPRODUCT(AI225:AQ225, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AH604)=SUM($11:$11)-1, AI549+SUMPRODUCT(AJ225:AR225, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AI604)=SUM($11:$11)-1, AJ549+SUMPRODUCT(AK225:AS225, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AJ604)=SUM($11:$11)-1, AK549+SUMPRODUCT(AL225:AT225, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AK604)=SUM($11:$11)-1, AL549+SUMPRODUCT(AM225:AU225, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AL604)=SUM($11:$11)-1, AM549+SUMPRODUCT(AN225:AV225, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AM604)=SUM($11:$11)-1, AN549+SUMPRODUCT(AO225:AW225, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AN604)=SUM($11:$11)-1, AO549+SUMPRODUCT(AP225:AX225, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AO604)=SUM($11:$11)-1, AP549+SUMPRODUCT(AQ225:AY225, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AP604)=SUM($11:$11)-1, AQ549+SUMPRODUCT(AR225:AZ225, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AQ604)=SUM($11:$11)-1, AR549+SUMPRODUCT(AS225:BA225, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AR604)=SUM($11:$11)-1, AS549+SUMPRODUCT(AT225:BB225, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AS604)=SUM($11:$11)-1, AT549+SUMPRODUCT(AU225:BC225, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AT604)=SUM($11:$11)-1, AU549+SUMPRODUCT(AV225:BD225, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AU604)=SUM($11:$11)-1, AV549+SUMPRODUCT(AW225:BE225, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AV604)=SUM($11:$11)-1, AW549+SUMPRODUCT(AX225:BF225, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AW604)=SUM($11:$11)-1, AX549+SUMPRODUCT(AY225:BG225, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AX604)=SUM($11:$11)-1, AY549+SUMPRODUCT(AZ225:BH225, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AY604)=SUM($11:$11)-1, AZ549+SUMPRODUCT(BA225:BI225, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:AZ604)=SUM($11:$11)-1, BA549+SUMPRODUCT(BB225:BJ225, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BA604)=SUM($11:$11)-1, BB549+SUMPRODUCT(BC225:BK225, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BB604)=SUM($11:$11)-1, BC549+SUMPRODUCT(BD225:BL225, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BC604)=SUM($11:$11)-1, BD549+SUMPRODUCT(BE225:BM225, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BD604)=SUM($11:$11)-1, BE549+SUMPRODUCT(BF225:BN225, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BE604)=SUM($11:$11)-1, BF549+SUMPRODUCT(BG225:BO225, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BF604)=SUM($11:$11)-1, BG549+SUMPRODUCT(BH225:BP225, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BG604)=SUM($11:$11)-1, BH549+SUMPRODUCT(BI225:BQ225, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BH604)=SUM($11:$11)-1, BI549+SUMPRODUCT(BJ225:BR225, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BI604)=SUM($11:$11)-1, BJ549+SUMPRODUCT(BK225:BS225, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BJ604)=SUM($11:$11)-1, BK549+SUMPRODUCT(BL225:BT225, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BK604)=SUM($11:$11)-1, BL549+SUMPRODUCT(BM225:BU225, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BL604)=SUM($11:$11)-1, BM549+SUMPRODUCT(BN225:BV225, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BM604)=SUM($11:$11)-1, BN549+SUMPRODUCT(BO225:BW225, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BN604)=SUM($11:$11)-1, BO549+SUMPRODUCT(BP225:BX225, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BO604)=SUM($11:$11)-1, BP549+SUMPRODUCT(BQ225:BY225, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BP604)=SUM($11:$11)-1, BQ549+SUMPRODUCT(BR225:BZ225, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BQ604)=SUM($11:$11)-1, BR549+SUMPRODUCT(BS225:CA225, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BR604)=SUM($11:$11)-1, BS549+SUMPRODUCT(BT225:CB225, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BS604)=SUM($11:$11)-1, BT549+SUMPRODUCT(BU225:CC225, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BT604)=SUM($11:$11)-1, BU549+SUMPRODUCT(BV225:CD225, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BU604)=SUM($11:$11)-1, BV549+SUMPRODUCT(BW225:CE225, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BV604)=SUM($11:$11)-1, BW549+SUMPRODUCT(BX225:CF225, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BW604)=SUM($11:$11)-1, BX549+SUMPRODUCT(BY225:CG225, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BX604)=SUM($11:$11)-1, BY549+SUMPRODUCT(BZ225:CH225, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BY604)=SUM($11:$11)-1, BZ549+SUMPRODUCT(CA225:CI225, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:BZ604)=SUM($11:$11)-1, CA549+SUMPRODUCT(CB225:CJ225, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:CA604)=SUM($11:$11)-1, CB549+SUMPRODUCT(CC225:CK225, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:CB604)=SUM($11:$11)-1, CC549+SUMPRODUCT(CD225:CL225, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:CC604)=SUM($11:$11)-1, CD549+SUMPRODUCT(CE225:CM225, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:CD604)=SUM($11:$11)-1, CE549+SUMPRODUCT(CF225:CN225, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:CE604)=SUM($11:$11)-1, CF549+SUMPRODUCT(CG225:CO225, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:CF604)=SUM($11:$11)-1, CG549+SUMPRODUCT(CH225:CP225, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:CG604)=SUM($11:$11)-1, CH549+SUMPRODUCT(CI225:CQ225, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:CH604)=SUM($11:$11)-1, CI549+SUMPRODUCT(CJ225:CR225, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G604:CI604)=SUM($11:$11)-1, CJ549+SUMPRODUCT(CK225:CS225, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G605:G605)=SUM($11:$11)-1, H550+SUMPRODUCT(I226:Q226, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:H605)=SUM($11:$11)-1, I550+SUMPRODUCT(J226:R226, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:I605)=SUM($11:$11)-1, J550+SUMPRODUCT(K226:S226, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:J605)=SUM($11:$11)-1, K550+SUMPRODUCT(L226:T226, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:K605)=SUM($11:$11)-1, L550+SUMPRODUCT(M226:U226, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:L605)=SUM($11:$11)-1, M550+SUMPRODUCT(N226:V226, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:M605)=SUM($11:$11)-1, N550+SUMPRODUCT(O226:W226, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:N605)=SUM($11:$11)-1, O550+SUMPRODUCT(P226:X226, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:O605)=SUM($11:$11)-1, P550+SUMPRODUCT(Q226:Y226, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:P605)=SUM($11:$11)-1, Q550+SUMPRODUCT(R226:Z226, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:Q605)=SUM($11:$11)-1, R550+SUMPRODUCT(S226:AA226, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:R605)=SUM($11:$11)-1, S550+SUMPRODUCT(T226:AB226, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:S605)=SUM($11:$11)-1, T550+SUMPRODUCT(U226:AC226, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:T605)=SUM($11:$11)-1, U550+SUMPRODUCT(V226:AD226, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:U605)=SUM($11:$11)-1, V550+SUMPRODUCT(W226:AE226, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:V605)=SUM($11:$11)-1, W550+SUMPRODUCT(X226:AF226, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:W605)=SUM($11:$11)-1, X550+SUMPRODUCT(Y226:AG226, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:X605)=SUM($11:$11)-1, Y550+SUMPRODUCT(Z226:AH226, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:Y605)=SUM($11:$11)-1, Z550+SUMPRODUCT(AA226:AI226, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:Z605)=SUM($11:$11)-1, AA550+SUMPRODUCT(AB226:AJ226, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AA605)=SUM($11:$11)-1, AB550+SUMPRODUCT(AC226:AK226, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AB605)=SUM($11:$11)-1, AC550+SUMPRODUCT(AD226:AL226, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AC605)=SUM($11:$11)-1, AD550+SUMPRODUCT(AE226:AM226, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AD605)=SUM($11:$11)-1, AE550+SUMPRODUCT(AF226:AN226, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AE605)=SUM($11:$11)-1, AF550+SUMPRODUCT(AG226:AO226, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G605:AF605)=SUM($11:$11)-1, AG550+SUMPRODUCT(AH226:AP226, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AG605)=SUM($11:$11)-1, AH550+SUMPRODUCT(AI226:AQ226, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AH605)=SUM($11:$11)-1, AI550+SUMPRODUCT(AJ226:AR226, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AI605)=SUM($11:$11)-1, AJ550+SUMPRODUCT(AK226:AS226, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AJ605)=SUM($11:$11)-1, AK550+SUMPRODUCT(AL226:AT226, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AK605)=SUM($11:$11)-1, AL550+SUMPRODUCT(AM226:AU226, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AL605)=SUM($11:$11)-1, AM550+SUMPRODUCT(AN226:AV226, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AM605)=SUM($11:$11)-1, AN550+SUMPRODUCT(AO226:AW226, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AN605)=SUM($11:$11)-1, AO550+SUMPRODUCT(AP226:AX226, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AO605)=SUM($11:$11)-1, AP550+SUMPRODUCT(AQ226:AY226, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AP605)=SUM($11:$11)-1, AQ550+SUMPRODUCT(AR226:AZ226, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AQ605)=SUM($11:$11)-1, AR550+SUMPRODUCT(AS226:BA226, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AR605)=SUM($11:$11)-1, AS550+SUMPRODUCT(AT226:BB226, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AS605)=SUM($11:$11)-1, AT550+SUMPRODUCT(AU226:BC226, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AT605)=SUM($11:$11)-1, AU550+SUMPRODUCT(AV226:BD226, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AU605)=SUM($11:$11)-1, AV550+SUMPRODUCT(AW226:BE226, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AV605)=SUM($11:$11)-1, AW550+SUMPRODUCT(AX226:BF226, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AW605)=SUM($11:$11)-1, AX550+SUMPRODUCT(AY226:BG226, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AX605)=SUM($11:$11)-1, AY550+SUMPRODUCT(AZ226:BH226, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AY605)=SUM($11:$11)-1, AZ550+SUMPRODUCT(BA226:BI226, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:AZ605)=SUM($11:$11)-1, BA550+SUMPRODUCT(BB226:BJ226, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BA605)=SUM($11:$11)-1, BB550+SUMPRODUCT(BC226:BK226, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BB605)=SUM($11:$11)-1, BC550+SUMPRODUCT(BD226:BL226, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BC605)=SUM($11:$11)-1, BD550+SUMPRODUCT(BE226:BM226, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BD605)=SUM($11:$11)-1, BE550+SUMPRODUCT(BF226:BN226, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BE605)=SUM($11:$11)-1, BF550+SUMPRODUCT(BG226:BO226, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BF605)=SUM($11:$11)-1, BG550+SUMPRODUCT(BH226:BP226, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BG605)=SUM($11:$11)-1, BH550+SUMPRODUCT(BI226:BQ226, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BH605)=SUM($11:$11)-1, BI550+SUMPRODUCT(BJ226:BR226, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BI605)=SUM($11:$11)-1, BJ550+SUMPRODUCT(BK226:BS226, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BJ605)=SUM($11:$11)-1, BK550+SUMPRODUCT(BL226:BT226, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BK605)=SUM($11:$11)-1, BL550+SUMPRODUCT(BM226:BU226, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BL605)=SUM($11:$11)-1, BM550+SUMPRODUCT(BN226:BV226, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BM605)=SUM($11:$11)-1, BN550+SUMPRODUCT(BO226:BW226, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BN605)=SUM($11:$11)-1, BO550+SUMPRODUCT(BP226:BX226, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BO605)=SUM($11:$11)-1, BP550+SUMPRODUCT(BQ226:BY226, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BP605)=SUM($11:$11)-1, BQ550+SUMPRODUCT(BR226:BZ226, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BQ605)=SUM($11:$11)-1, BR550+SUMPRODUCT(BS226:CA226, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BR605)=SUM($11:$11)-1, BS550+SUMPRODUCT(BT226:CB226, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BS605)=SUM($11:$11)-1, BT550+SUMPRODUCT(BU226:CC226, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BT605)=SUM($11:$11)-1, BU550+SUMPRODUCT(BV226:CD226, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BU605)=SUM($11:$11)-1, BV550+SUMPRODUCT(BW226:CE226, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BV605)=SUM($11:$11)-1, BW550+SUMPRODUCT(BX226:CF226, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BW605)=SUM($11:$11)-1, BX550+SUMPRODUCT(BY226:CG226, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BX605)=SUM($11:$11)-1, BY550+SUMPRODUCT(BZ226:CH226, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BY605)=SUM($11:$11)-1, BZ550+SUMPRODUCT(CA226:CI226, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:BZ605)=SUM($11:$11)-1, CA550+SUMPRODUCT(CB226:CJ226, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:CA605)=SUM($11:$11)-1, CB550+SUMPRODUCT(CC226:CK226, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:CB605)=SUM($11:$11)-1, CC550+SUMPRODUCT(CD226:CL226, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:CC605)=SUM($11:$11)-1, CD550+SUMPRODUCT(CE226:CM226, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:CD605)=SUM($11:$11)-1, CE550+SUMPRODUCT(CF226:CN226, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:CE605)=SUM($11:$11)-1, CF550+SUMPRODUCT(CG226:CO226, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:CF605)=SUM($11:$11)-1, CG550+SUMPRODUCT(CH226:CP226, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:CG605)=SUM($11:$11)-1, CH550+SUMPRODUCT(CI226:CQ226, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:CH605)=SUM($11:$11)-1, CI550+SUMPRODUCT(CJ226:CR226, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G605:CI605)=SUM($11:$11)-1, CJ550+SUMPRODUCT(CK226:CS226, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G606:G606)=SUM($11:$11)-1, H551+SUMPRODUCT(I227:Q227, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:H606)=SUM($11:$11)-1, I551+SUMPRODUCT(J227:R227, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:I606)=SUM($11:$11)-1, J551+SUMPRODUCT(K227:S227, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:J606)=SUM($11:$11)-1, K551+SUMPRODUCT(L227:T227, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:K606)=SUM($11:$11)-1, L551+SUMPRODUCT(M227:U227, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:L606)=SUM($11:$11)-1, M551+SUMPRODUCT(N227:V227, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:M606)=SUM($11:$11)-1, N551+SUMPRODUCT(O227:W227, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:N606)=SUM($11:$11)-1, O551+SUMPRODUCT(P227:X227, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:O606)=SUM($11:$11)-1, P551+SUMPRODUCT(Q227:Y227, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:P606)=SUM($11:$11)-1, Q551+SUMPRODUCT(R227:Z227, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:Q606)=SUM($11:$11)-1, R551+SUMPRODUCT(S227:AA227, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:R606)=SUM($11:$11)-1, S551+SUMPRODUCT(T227:AB227, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:S606)=SUM($11:$11)-1, T551+SUMPRODUCT(U227:AC227, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:T606)=SUM($11:$11)-1, U551+SUMPRODUCT(V227:AD227, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:U606)=SUM($11:$11)-1, V551+SUMPRODUCT(W227:AE227, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:V606)=SUM($11:$11)-1, W551+SUMPRODUCT(X227:AF227, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:W606)=SUM($11:$11)-1, X551+SUMPRODUCT(Y227:AG227, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:X606)=SUM($11:$11)-1, Y551+SUMPRODUCT(Z227:AH227, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:Y606)=SUM($11:$11)-1, Z551+SUMPRODUCT(AA227:AI227, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:Z606)=SUM($11:$11)-1, AA551+SUMPRODUCT(AB227:AJ227, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AA606)=SUM($11:$11)-1, AB551+SUMPRODUCT(AC227:AK227, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AB606)=SUM($11:$11)-1, AC551+SUMPRODUCT(AD227:AL227, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AC606)=SUM($11:$11)-1, AD551+SUMPRODUCT(AE227:AM227, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AD606)=SUM($11:$11)-1, AE551+SUMPRODUCT(AF227:AN227, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AE606)=SUM($11:$11)-1, AF551+SUMPRODUCT(AG227:AO227, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G606:AF606)=SUM($11:$11)-1, AG551+SUMPRODUCT(AH227:AP227, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AG606)=SUM($11:$11)-1, AH551+SUMPRODUCT(AI227:AQ227, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AH606)=SUM($11:$11)-1, AI551+SUMPRODUCT(AJ227:AR227, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AI606)=SUM($11:$11)-1, AJ551+SUMPRODUCT(AK227:AS227, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AJ606)=SUM($11:$11)-1, AK551+SUMPRODUCT(AL227:AT227, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AK606)=SUM($11:$11)-1, AL551+SUMPRODUCT(AM227:AU227, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AL606)=SUM($11:$11)-1, AM551+SUMPRODUCT(AN227:AV227, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AM606)=SUM($11:$11)-1, AN551+SUMPRODUCT(AO227:AW227, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AN606)=SUM($11:$11)-1, AO551+SUMPRODUCT(AP227:AX227, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AO606)=SUM($11:$11)-1, AP551+SUMPRODUCT(AQ227:AY227, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AP606)=SUM($11:$11)-1, AQ551+SUMPRODUCT(AR227:AZ227, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AQ606)=SUM($11:$11)-1, AR551+SUMPRODUCT(AS227:BA227, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AR606)=SUM($11:$11)-1, AS551+SUMPRODUCT(AT227:BB227, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AS606)=SUM($11:$11)-1, AT551+SUMPRODUCT(AU227:BC227, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AT606)=SUM($11:$11)-1, AU551+SUMPRODUCT(AV227:BD227, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AU606)=SUM($11:$11)-1, AV551+SUMPRODUCT(AW227:BE227, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AV606)=SUM($11:$11)-1, AW551+SUMPRODUCT(AX227:BF227, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AW606)=SUM($11:$11)-1, AX551+SUMPRODUCT(AY227:BG227, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AX606)=SUM($11:$11)-1, AY551+SUMPRODUCT(AZ227:BH227, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AY606)=SUM($11:$11)-1, AZ551+SUMPRODUCT(BA227:BI227, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:AZ606)=SUM($11:$11)-1, BA551+SUMPRODUCT(BB227:BJ227, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BA606)=SUM($11:$11)-1, BB551+SUMPRODUCT(BC227:BK227, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BB606)=SUM($11:$11)-1, BC551+SUMPRODUCT(BD227:BL227, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BC606)=SUM($11:$11)-1, BD551+SUMPRODUCT(BE227:BM227, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BD606)=SUM($11:$11)-1, BE551+SUMPRODUCT(BF227:BN227, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BE606)=SUM($11:$11)-1, BF551+SUMPRODUCT(BG227:BO227, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BF606)=SUM($11:$11)-1, BG551+SUMPRODUCT(BH227:BP227, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BG606)=SUM($11:$11)-1, BH551+SUMPRODUCT(BI227:BQ227, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BH606)=SUM($11:$11)-1, BI551+SUMPRODUCT(BJ227:BR227, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BI606)=SUM($11:$11)-1, BJ551+SUMPRODUCT(BK227:BS227, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BJ606)=SUM($11:$11)-1, BK551+SUMPRODUCT(BL227:BT227, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BK606)=SUM($11:$11)-1, BL551+SUMPRODUCT(BM227:BU227, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BL606)=SUM($11:$11)-1, BM551+SUMPRODUCT(BN227:BV227, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BM606)=SUM($11:$11)-1, BN551+SUMPRODUCT(BO227:BW227, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BN606)=SUM($11:$11)-1, BO551+SUMPRODUCT(BP227:BX227, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BO606)=SUM($11:$11)-1, BP551+SUMPRODUCT(BQ227:BY227, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BP606)=SUM($11:$11)-1, BQ551+SUMPRODUCT(BR227:BZ227, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BQ606)=SUM($11:$11)-1, BR551+SUMPRODUCT(BS227:CA227, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BR606)=SUM($11:$11)-1, BS551+SUMPRODUCT(BT227:CB227, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BS606)=SUM($11:$11)-1, BT551+SUMPRODUCT(BU227:CC227, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BT606)=SUM($11:$11)-1, BU551+SUMPRODUCT(BV227:CD227, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BU606)=SUM($11:$11)-1, BV551+SUMPRODUCT(BW227:CE227, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BV606)=SUM($11:$11)-1, BW551+SUMPRODUCT(BX227:CF227, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BW606)=SUM($11:$11)-1, BX551+SUMPRODUCT(BY227:CG227, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BX606)=SUM($11:$11)-1, BY551+SUMPRODUCT(BZ227:CH227, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BY606)=SUM($11:$11)-1, BZ551+SUMPRODUCT(CA227:CI227, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:BZ606)=SUM($11:$11)-1, CA551+SUMPRODUCT(CB227:CJ227, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:CA606)=SUM($11:$11)-1, CB551+SUMPRODUCT(CC227:CK227, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:CB606)=SUM($11:$11)-1, CC551+SUMPRODUCT(CD227:CL227, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:CC606)=SUM($11:$11)-1, CD551+SUMPRODUCT(CE227:CM227, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:CD606)=SUM($11:$11)-1, CE551+SUMPRODUCT(CF227:CN227, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:CE606)=SUM($11:$11)-1, CF551+SUMPRODUCT(CG227:CO227, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:CF606)=SUM($11:$11)-1, CG551+SUMPRODUCT(CH227:CP227, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:CG606)=SUM($11:$11)-1, CH551+SUMPRODUCT(CI227:CQ227, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:CH606)=SUM($11:$11)-1, CI551+SUMPRODUCT(CJ227:CR227, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G606:CI606)=SUM($11:$11)-1, CJ551+SUMPRODUCT(CK227:CS227, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G607:G607)=SUM($11:$11)-1, H552+SUMPRODUCT(I228:Q228, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:H607)=SUM($11:$11)-1, I552+SUMPRODUCT(J228:R228, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:I607)=SUM($11:$11)-1, J552+SUMPRODUCT(K228:S228, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:J607)=SUM($11:$11)-1, K552+SUMPRODUCT(L228:T228, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:K607)=SUM($11:$11)-1, L552+SUMPRODUCT(M228:U228, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:L607)=SUM($11:$11)-1, M552+SUMPRODUCT(N228:V228, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:M607)=SUM($11:$11)-1, N552+SUMPRODUCT(O228:W228, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:N607)=SUM($11:$11)-1, O552+SUMPRODUCT(P228:X228, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:O607)=SUM($11:$11)-1, P552+SUMPRODUCT(Q228:Y228, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:P607)=SUM($11:$11)-1, Q552+SUMPRODUCT(R228:Z228, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:Q607)=SUM($11:$11)-1, R552+SUMPRODUCT(S228:AA228, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:R607)=SUM($11:$11)-1, S552+SUMPRODUCT(T228:AB228, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:S607)=SUM($11:$11)-1, T552+SUMPRODUCT(U228:AC228, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:T607)=SUM($11:$11)-1, U552+SUMPRODUCT(V228:AD228, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:U607)=SUM($11:$11)-1, V552+SUMPRODUCT(W228:AE228, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:V607)=SUM($11:$11)-1, W552+SUMPRODUCT(X228:AF228, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:W607)=SUM($11:$11)-1, X552+SUMPRODUCT(Y228:AG228, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:X607)=SUM($11:$11)-1, Y552+SUMPRODUCT(Z228:AH228, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:Y607)=SUM($11:$11)-1, Z552+SUMPRODUCT(AA228:AI228, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:Z607)=SUM($11:$11)-1, AA552+SUMPRODUCT(AB228:AJ228, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AA607)=SUM($11:$11)-1, AB552+SUMPRODUCT(AC228:AK228, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AB607)=SUM($11:$11)-1, AC552+SUMPRODUCT(AD228:AL228, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AC607)=SUM($11:$11)-1, AD552+SUMPRODUCT(AE228:AM228, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AD607)=SUM($11:$11)-1, AE552+SUMPRODUCT(AF228:AN228, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AE607)=SUM($11:$11)-1, AF552+SUMPRODUCT(AG228:AO228, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G607:AF607)=SUM($11:$11)-1, AG552+SUMPRODUCT(AH228:AP228, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AG607)=SUM($11:$11)-1, AH552+SUMPRODUCT(AI228:AQ228, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AH607)=SUM($11:$11)-1, AI552+SUMPRODUCT(AJ228:AR228, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AI607)=SUM($11:$11)-1, AJ552+SUMPRODUCT(AK228:AS228, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AJ607)=SUM($11:$11)-1, AK552+SUMPRODUCT(AL228:AT228, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AK607)=SUM($11:$11)-1, AL552+SUMPRODUCT(AM228:AU228, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AL607)=SUM($11:$11)-1, AM552+SUMPRODUCT(AN228:AV228, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AM607)=SUM($11:$11)-1, AN552+SUMPRODUCT(AO228:AW228, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AN607)=SUM($11:$11)-1, AO552+SUMPRODUCT(AP228:AX228, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AO607)=SUM($11:$11)-1, AP552+SUMPRODUCT(AQ228:AY228, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AP607)=SUM($11:$11)-1, AQ552+SUMPRODUCT(AR228:AZ228, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AQ607)=SUM($11:$11)-1, AR552+SUMPRODUCT(AS228:BA228, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AR607)=SUM($11:$11)-1, AS552+SUMPRODUCT(AT228:BB228, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AS607)=SUM($11:$11)-1, AT552+SUMPRODUCT(AU228:BC228, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AT607)=SUM($11:$11)-1, AU552+SUMPRODUCT(AV228:BD228, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AU607)=SUM($11:$11)-1, AV552+SUMPRODUCT(AW228:BE228, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AV607)=SUM($11:$11)-1, AW552+SUMPRODUCT(AX228:BF228, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AW607)=SUM($11:$11)-1, AX552+SUMPRODUCT(AY228:BG228, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AX607)=SUM($11:$11)-1, AY552+SUMPRODUCT(AZ228:BH228, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AY607)=SUM($11:$11)-1, AZ552+SUMPRODUCT(BA228:BI228, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:AZ607)=SUM($11:$11)-1, BA552+SUMPRODUCT(BB228:BJ228, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BA607)=SUM($11:$11)-1, BB552+SUMPRODUCT(BC228:BK228, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BB607)=SUM($11:$11)-1, BC552+SUMPRODUCT(BD228:BL228, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BC607)=SUM($11:$11)-1, BD552+SUMPRODUCT(BE228:BM228, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BD607)=SUM($11:$11)-1, BE552+SUMPRODUCT(BF228:BN228, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BE607)=SUM($11:$11)-1, BF552+SUMPRODUCT(BG228:BO228, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BF607)=SUM($11:$11)-1, BG552+SUMPRODUCT(BH228:BP228, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BG607)=SUM($11:$11)-1, BH552+SUMPRODUCT(BI228:BQ228, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BH607)=SUM($11:$11)-1, BI552+SUMPRODUCT(BJ228:BR228, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BI607)=SUM($11:$11)-1, BJ552+SUMPRODUCT(BK228:BS228, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BJ607)=SUM($11:$11)-1, BK552+SUMPRODUCT(BL228:BT228, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BK607)=SUM($11:$11)-1, BL552+SUMPRODUCT(BM228:BU228, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BL607)=SUM($11:$11)-1, BM552+SUMPRODUCT(BN228:BV228, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BM607)=SUM($11:$11)-1, BN552+SUMPRODUCT(BO228:BW228, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BN607)=SUM($11:$11)-1, BO552+SUMPRODUCT(BP228:BX228, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BO607)=SUM($11:$11)-1, BP552+SUMPRODUCT(BQ228:BY228, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BP607)=SUM($11:$11)-1, BQ552+SUMPRODUCT(BR228:BZ228, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BQ607)=SUM($11:$11)-1, BR552+SUMPRODUCT(BS228:CA228, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BR607)=SUM($11:$11)-1, BS552+SUMPRODUCT(BT228:CB228, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BS607)=SUM($11:$11)-1, BT552+SUMPRODUCT(BU228:CC228, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BT607)=SUM($11:$11)-1, BU552+SUMPRODUCT(BV228:CD228, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BU607)=SUM($11:$11)-1, BV552+SUMPRODUCT(BW228:CE228, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BV607)=SUM($11:$11)-1, BW552+SUMPRODUCT(BX228:CF228, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BW607)=SUM($11:$11)-1, BX552+SUMPRODUCT(BY228:CG228, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BX607)=SUM($11:$11)-1, BY552+SUMPRODUCT(BZ228:CH228, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BY607)=SUM($11:$11)-1, BZ552+SUMPRODUCT(CA228:CI228, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:BZ607)=SUM($11:$11)-1, CA552+SUMPRODUCT(CB228:CJ228, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:CA607)=SUM($11:$11)-1, CB552+SUMPRODUCT(CC228:CK228, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:CB607)=SUM($11:$11)-1, CC552+SUMPRODUCT(CD228:CL228, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:CC607)=SUM($11:$11)-1, CD552+SUMPRODUCT(CE228:CM228, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:CD607)=SUM($11:$11)-1, CE552+SUMPRODUCT(CF228:CN228, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:CE607)=SUM($11:$11)-1, CF552+SUMPRODUCT(CG228:CO228, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:CF607)=SUM($11:$11)-1, CG552+SUMPRODUCT(CH228:CP228, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:CG607)=SUM($11:$11)-1, CH552+SUMPRODUCT(CI228:CQ228, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:CH607)=SUM($11:$11)-1, CI552+SUMPRODUCT(CJ228:CR228, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G607:CI607)=SUM($11:$11)-1, CJ552+SUMPRODUCT(CK228:CS228, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G608:G608)=SUM($11:$11)-1, H553+SUMPRODUCT(I229:Q229, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:H608)=SUM($11:$11)-1, I553+SUMPRODUCT(J229:R229, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:I608)=SUM($11:$11)-1, J553+SUMPRODUCT(K229:S229, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:J608)=SUM($11:$11)-1, K553+SUMPRODUCT(L229:T229, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:K608)=SUM($11:$11)-1, L553+SUMPRODUCT(M229:U229, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:L608)=SUM($11:$11)-1, M553+SUMPRODUCT(N229:V229, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:M608)=SUM($11:$11)-1, N553+SUMPRODUCT(O229:W229, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:N608)=SUM($11:$11)-1, O553+SUMPRODUCT(P229:X229, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:O608)=SUM($11:$11)-1, P553+SUMPRODUCT(Q229:Y229, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:P608)=SUM($11:$11)-1, Q553+SUMPRODUCT(R229:Z229, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:Q608)=SUM($11:$11)-1, R553+SUMPRODUCT(S229:AA229, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:R608)=SUM($11:$11)-1, S553+SUMPRODUCT(T229:AB229, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:S608)=SUM($11:$11)-1, T553+SUMPRODUCT(U229:AC229, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:T608)=SUM($11:$11)-1, U553+SUMPRODUCT(V229:AD229, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:U608)=SUM($11:$11)-1, V553+SUMPRODUCT(W229:AE229, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:V608)=SUM($11:$11)-1, W553+SUMPRODUCT(X229:AF229, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:W608)=SUM($11:$11)-1, X553+SUMPRODUCT(Y229:AG229, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:X608)=SUM($11:$11)-1, Y553+SUMPRODUCT(Z229:AH229, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:Y608)=SUM($11:$11)-1, Z553+SUMPRODUCT(AA229:AI229, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:Z608)=SUM($11:$11)-1, AA553+SUMPRODUCT(AB229:AJ229, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AA608)=SUM($11:$11)-1, AB553+SUMPRODUCT(AC229:AK229, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AB608)=SUM($11:$11)-1, AC553+SUMPRODUCT(AD229:AL229, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AC608)=SUM($11:$11)-1, AD553+SUMPRODUCT(AE229:AM229, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AD608)=SUM($11:$11)-1, AE553+SUMPRODUCT(AF229:AN229, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AE608)=SUM($11:$11)-1, AF553+SUMPRODUCT(AG229:AO229, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G608:AF608)=SUM($11:$11)-1, AG553+SUMPRODUCT(AH229:AP229, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AG608)=SUM($11:$11)-1, AH553+SUMPRODUCT(AI229:AQ229, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AH608)=SUM($11:$11)-1, AI553+SUMPRODUCT(AJ229:AR229, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AI608)=SUM($11:$11)-1, AJ553+SUMPRODUCT(AK229:AS229, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AJ608)=SUM($11:$11)-1, AK553+SUMPRODUCT(AL229:AT229, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AK608)=SUM($11:$11)-1, AL553+SUMPRODUCT(AM229:AU229, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AL608)=SUM($11:$11)-1, AM553+SUMPRODUCT(AN229:AV229, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AM608)=SUM($11:$11)-1, AN553+SUMPRODUCT(AO229:AW229, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AN608)=SUM($11:$11)-1, AO553+SUMPRODUCT(AP229:AX229, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AO608)=SUM($11:$11)-1, AP553+SUMPRODUCT(AQ229:AY229, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AP608)=SUM($11:$11)-1, AQ553+SUMPRODUCT(AR229:AZ229, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AQ608)=SUM($11:$11)-1, AR553+SUMPRODUCT(AS229:BA229, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AR608)=SUM($11:$11)-1, AS553+SUMPRODUCT(AT229:BB229, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AS608)=SUM($11:$11)-1, AT553+SUMPRODUCT(AU229:BC229, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AT608)=SUM($11:$11)-1, AU553+SUMPRODUCT(AV229:BD229, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AU608)=SUM($11:$11)-1, AV553+SUMPRODUCT(AW229:BE229, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AV608)=SUM($11:$11)-1, AW553+SUMPRODUCT(AX229:BF229, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AW608)=SUM($11:$11)-1, AX553+SUMPRODUCT(AY229:BG229, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AX608)=SUM($11:$11)-1, AY553+SUMPRODUCT(AZ229:BH229, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AY608)=SUM($11:$11)-1, AZ553+SUMPRODUCT(BA229:BI229, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:AZ608)=SUM($11:$11)-1, BA553+SUMPRODUCT(BB229:BJ229, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BA608)=SUM($11:$11)-1, BB553+SUMPRODUCT(BC229:BK229, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BB608)=SUM($11:$11)-1, BC553+SUMPRODUCT(BD229:BL229, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BC608)=SUM($11:$11)-1, BD553+SUMPRODUCT(BE229:BM229, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BD608)=SUM($11:$11)-1, BE553+SUMPRODUCT(BF229:BN229, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BE608)=SUM($11:$11)-1, BF553+SUMPRODUCT(BG229:BO229, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BF608)=SUM($11:$11)-1, BG553+SUMPRODUCT(BH229:BP229, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BG608)=SUM($11:$11)-1, BH553+SUMPRODUCT(BI229:BQ229, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BH608)=SUM($11:$11)-1, BI553+SUMPRODUCT(BJ229:BR229, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BI608)=SUM($11:$11)-1, BJ553+SUMPRODUCT(BK229:BS229, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BJ608)=SUM($11:$11)-1, BK553+SUMPRODUCT(BL229:BT229, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BK608)=SUM($11:$11)-1, BL553+SUMPRODUCT(BM229:BU229, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BL608)=SUM($11:$11)-1, BM553+SUMPRODUCT(BN229:BV229, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BM608)=SUM($11:$11)-1, BN553+SUMPRODUCT(BO229:BW229, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BN608)=SUM($11:$11)-1, BO553+SUMPRODUCT(BP229:BX229, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BO608)=SUM($11:$11)-1, BP553+SUMPRODUCT(BQ229:BY229, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BP608)=SUM($11:$11)-1, BQ553+SUMPRODUCT(BR229:BZ229, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BQ608)=SUM($11:$11)-1, BR553+SUMPRODUCT(BS229:CA229, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BR608)=SUM($11:$11)-1, BS553+SUMPRODUCT(BT229:CB229, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BS608)=SUM($11:$11)-1, BT553+SUMPRODUCT(BU229:CC229, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BT608)=SUM($11:$11)-1, BU553+SUMPRODUCT(BV229:CD229, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BU608)=SUM($11:$11)-1, BV553+SUMPRODUCT(BW229:CE229, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BV608)=SUM($11:$11)-1, BW553+SUMPRODUCT(BX229:CF229, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BW608)=SUM($11:$11)-1, BX553+SUMPRODUCT(BY229:CG229, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BX608)=SUM($11:$11)-1, BY553+SUMPRODUCT(BZ229:CH229, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BY608)=SUM($11:$11)-1, BZ553+SUMPRODUCT(CA229:CI229, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:BZ608)=SUM($11:$11)-1, CA553+SUMPRODUCT(CB229:CJ229, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:CA608)=SUM($11:$11)-1, CB553+SUMPRODUCT(CC229:CK229, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:CB608)=SUM($11:$11)-1, CC553+SUMPRODUCT(CD229:CL229, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:CC608)=SUM($11:$11)-1, CD553+SUMPRODUCT(CE229:CM229, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:CD608)=SUM($11:$11)-1, CE553+SUMPRODUCT(CF229:CN229, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:CE608)=SUM($11:$11)-1, CF553+SUMPRODUCT(CG229:CO229, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:CF608)=SUM($11:$11)-1, CG553+SUMPRODUCT(CH229:CP229, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:CG608)=SUM($11:$11)-1, CH553+SUMPRODUCT(CI229:CQ229, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:CH608)=SUM($11:$11)-1, CI553+SUMPRODUCT(CJ229:CR229, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G608:CI608)=SUM($11:$11)-1, CJ553+SUMPRODUCT(CK229:CS229, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G609:G609)=SUM($11:$11)-1, H554+SUMPRODUCT(I230:Q230, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:H609)=SUM($11:$11)-1, I554+SUMPRODUCT(J230:R230, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:I609)=SUM($11:$11)-1, J554+SUMPRODUCT(K230:S230, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:J609)=SUM($11:$11)-1, K554+SUMPRODUCT(L230:T230, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:K609)=SUM($11:$11)-1, L554+SUMPRODUCT(M230:U230, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:L609)=SUM($11:$11)-1, M554+SUMPRODUCT(N230:V230, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:M609)=SUM($11:$11)-1, N554+SUMPRODUCT(O230:W230, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:N609)=SUM($11:$11)-1, O554+SUMPRODUCT(P230:X230, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:O609)=SUM($11:$11)-1, P554+SUMPRODUCT(Q230:Y230, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:P609)=SUM($11:$11)-1, Q554+SUMPRODUCT(R230:Z230, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:Q609)=SUM($11:$11)-1, R554+SUMPRODUCT(S230:AA230, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:R609)=SUM($11:$11)-1, S554+SUMPRODUCT(T230:AB230, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:S609)=SUM($11:$11)-1, T554+SUMPRODUCT(U230:AC230, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:T609)=SUM($11:$11)-1, U554+SUMPRODUCT(V230:AD230, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:U609)=SUM($11:$11)-1, V554+SUMPRODUCT(W230:AE230, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:V609)=SUM($11:$11)-1, W554+SUMPRODUCT(X230:AF230, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:W609)=SUM($11:$11)-1, X554+SUMPRODUCT(Y230:AG230, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:X609)=SUM($11:$11)-1, Y554+SUMPRODUCT(Z230:AH230, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:Y609)=SUM($11:$11)-1, Z554+SUMPRODUCT(AA230:AI230, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:Z609)=SUM($11:$11)-1, AA554+SUMPRODUCT(AB230:AJ230, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AA609)=SUM($11:$11)-1, AB554+SUMPRODUCT(AC230:AK230, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AB609)=SUM($11:$11)-1, AC554+SUMPRODUCT(AD230:AL230, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AC609)=SUM($11:$11)-1, AD554+SUMPRODUCT(AE230:AM230, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AD609)=SUM($11:$11)-1, AE554+SUMPRODUCT(AF230:AN230, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AE609)=SUM($11:$11)-1, AF554+SUMPRODUCT(AG230:AO230, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G609:AF609)=SUM($11:$11)-1, AG554+SUMPRODUCT(AH230:AP230, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AG609)=SUM($11:$11)-1, AH554+SUMPRODUCT(AI230:AQ230, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AH609)=SUM($11:$11)-1, AI554+SUMPRODUCT(AJ230:AR230, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AI609)=SUM($11:$11)-1, AJ554+SUMPRODUCT(AK230:AS230, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AJ609)=SUM($11:$11)-1, AK554+SUMPRODUCT(AL230:AT230, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AK609)=SUM($11:$11)-1, AL554+SUMPRODUCT(AM230:AU230, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AL609)=SUM($11:$11)-1, AM554+SUMPRODUCT(AN230:AV230, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AM609)=SUM($11:$11)-1, AN554+SUMPRODUCT(AO230:AW230, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AN609)=SUM($11:$11)-1, AO554+SUMPRODUCT(AP230:AX230, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AO609)=SUM($11:$11)-1, AP554+SUMPRODUCT(AQ230:AY230, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AP609)=SUM($11:$11)-1, AQ554+SUMPRODUCT(AR230:AZ230, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AQ609)=SUM($11:$11)-1, AR554+SUMPRODUCT(AS230:BA230, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AR609)=SUM($11:$11)-1, AS554+SUMPRODUCT(AT230:BB230, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AS609)=SUM($11:$11)-1, AT554+SUMPRODUCT(AU230:BC230, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AT609)=SUM($11:$11)-1, AU554+SUMPRODUCT(AV230:BD230, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AU609)=SUM($11:$11)-1, AV554+SUMPRODUCT(AW230:BE230, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AV609)=SUM($11:$11)-1, AW554+SUMPRODUCT(AX230:BF230, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AW609)=SUM($11:$11)-1, AX554+SUMPRODUCT(AY230:BG230, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AX609)=SUM($11:$11)-1, AY554+SUMPRODUCT(AZ230:BH230, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AY609)=SUM($11:$11)-1, AZ554+SUMPRODUCT(BA230:BI230, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:AZ609)=SUM($11:$11)-1, BA554+SUMPRODUCT(BB230:BJ230, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BA609)=SUM($11:$11)-1, BB554+SUMPRODUCT(BC230:BK230, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BB609)=SUM($11:$11)-1, BC554+SUMPRODUCT(BD230:BL230, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BC609)=SUM($11:$11)-1, BD554+SUMPRODUCT(BE230:BM230, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BD609)=SUM($11:$11)-1, BE554+SUMPRODUCT(BF230:BN230, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BE609)=SUM($11:$11)-1, BF554+SUMPRODUCT(BG230:BO230, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BF609)=SUM($11:$11)-1, BG554+SUMPRODUCT(BH230:BP230, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BG609)=SUM($11:$11)-1, BH554+SUMPRODUCT(BI230:BQ230, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BH609)=SUM($11:$11)-1, BI554+SUMPRODUCT(BJ230:BR230, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BI609)=SUM($11:$11)-1, BJ554+SUMPRODUCT(BK230:BS230, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BJ609)=SUM($11:$11)-1, BK554+SUMPRODUCT(BL230:BT230, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BK609)=SUM($11:$11)-1, BL554+SUMPRODUCT(BM230:BU230, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BL609)=SUM($11:$11)-1, BM554+SUMPRODUCT(BN230:BV230, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BM609)=SUM($11:$11)-1, BN554+SUMPRODUCT(BO230:BW230, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BN609)=SUM($11:$11)-1, BO554+SUMPRODUCT(BP230:BX230, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BO609)=SUM($11:$11)-1, BP554+SUMPRODUCT(BQ230:BY230, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BP609)=SUM($11:$11)-1, BQ554+SUMPRODUCT(BR230:BZ230, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BQ609)=SUM($11:$11)-1, BR554+SUMPRODUCT(BS230:CA230, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BR609)=SUM($11:$11)-1, BS554+SUMPRODUCT(BT230:CB230, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BS609)=SUM($11:$11)-1, BT554+SUMPRODUCT(BU230:CC230, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BT609)=SUM($11:$11)-1, BU554+SUMPRODUCT(BV230:CD230, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BU609)=SUM($11:$11)-1, BV554+SUMPRODUCT(BW230:CE230, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BV609)=SUM($11:$11)-1, BW554+SUMPRODUCT(BX230:CF230, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BW609)=SUM($11:$11)-1, BX554+SUMPRODUCT(BY230:CG230, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BX609)=SUM($11:$11)-1, BY554+SUMPRODUCT(BZ230:CH230, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BY609)=SUM($11:$11)-1, BZ554+SUMPRODUCT(CA230:CI230, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:BZ609)=SUM($11:$11)-1, CA554+SUMPRODUCT(CB230:CJ230, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:CA609)=SUM($11:$11)-1, CB554+SUMPRODUCT(CC230:CK230, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:CB609)=SUM($11:$11)-1, CC554+SUMPRODUCT(CD230:CL230, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:CC609)=SUM($11:$11)-1, CD554+SUMPRODUCT(CE230:CM230, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:CD609)=SUM($11:$11)-1, CE554+SUMPRODUCT(CF230:CN230, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:CE609)=SUM($11:$11)-1, CF554+SUMPRODUCT(CG230:CO230, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:CF609)=SUM($11:$11)-1, CG554+SUMPRODUCT(CH230:CP230, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:CG609)=SUM($11:$11)-1, CH554+SUMPRODUCT(CI230:CQ230, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:CH609)=SUM($11:$11)-1, CI554+SUMPRODUCT(CJ230:CR230, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G609:CI609)=SUM($11:$11)-1, CJ554+SUMPRODUCT(CK230:CS230, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G610:G610)=SUM($11:$11)-1, H555+SUMPRODUCT(I231:Q231, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:H610)=SUM($11:$11)-1, I555+SUMPRODUCT(J231:R231, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:I610)=SUM($11:$11)-1, J555+SUMPRODUCT(K231:S231, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:J610)=SUM($11:$11)-1, K555+SUMPRODUCT(L231:T231, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:K610)=SUM($11:$11)-1, L555+SUMPRODUCT(M231:U231, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:L610)=SUM($11:$11)-1, M555+SUMPRODUCT(N231:V231, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:M610)=SUM($11:$11)-1, N555+SUMPRODUCT(O231:W231, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:N610)=SUM($11:$11)-1, O555+SUMPRODUCT(P231:X231, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:O610)=SUM($11:$11)-1, P555+SUMPRODUCT(Q231:Y231, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:P610)=SUM($11:$11)-1, Q555+SUMPRODUCT(R231:Z231, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:Q610)=SUM($11:$11)-1, R555+SUMPRODUCT(S231:AA231, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:R610)=SUM($11:$11)-1, S555+SUMPRODUCT(T231:AB231, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:S610)=SUM($11:$11)-1, T555+SUMPRODUCT(U231:AC231, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:T610)=SUM($11:$11)-1, U555+SUMPRODUCT(V231:AD231, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:U610)=SUM($11:$11)-1, V555+SUMPRODUCT(W231:AE231, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:V610)=SUM($11:$11)-1, W555+SUMPRODUCT(X231:AF231, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:W610)=SUM($11:$11)-1, X555+SUMPRODUCT(Y231:AG231, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:X610)=SUM($11:$11)-1, Y555+SUMPRODUCT(Z231:AH231, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:Y610)=SUM($11:$11)-1, Z555+SUMPRODUCT(AA231:AI231, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:Z610)=SUM($11:$11)-1, AA555+SUMPRODUCT(AB231:AJ231, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AA610)=SUM($11:$11)-1, AB555+SUMPRODUCT(AC231:AK231, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AB610)=SUM($11:$11)-1, AC555+SUMPRODUCT(AD231:AL231, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AC610)=SUM($11:$11)-1, AD555+SUMPRODUCT(AE231:AM231, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AD610)=SUM($11:$11)-1, AE555+SUMPRODUCT(AF231:AN231, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AE610)=SUM($11:$11)-1, AF555+SUMPRODUCT(AG231:AO231, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G610:AF610)=SUM($11:$11)-1, AG555+SUMPRODUCT(AH231:AP231, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AG610)=SUM($11:$11)-1, AH555+SUMPRODUCT(AI231:AQ231, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AH610)=SUM($11:$11)-1, AI555+SUMPRODUCT(AJ231:AR231, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AI610)=SUM($11:$11)-1, AJ555+SUMPRODUCT(AK231:AS231, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AJ610)=SUM($11:$11)-1, AK555+SUMPRODUCT(AL231:AT231, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AK610)=SUM($11:$11)-1, AL555+SUMPRODUCT(AM231:AU231, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AL610)=SUM($11:$11)-1, AM555+SUMPRODUCT(AN231:AV231, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AM610)=SUM($11:$11)-1, AN555+SUMPRODUCT(AO231:AW231, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AN610)=SUM($11:$11)-1, AO555+SUMPRODUCT(AP231:AX231, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AO610)=SUM($11:$11)-1, AP555+SUMPRODUCT(AQ231:AY231, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AP610)=SUM($11:$11)-1, AQ555+SUMPRODUCT(AR231:AZ231, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AQ610)=SUM($11:$11)-1, AR555+SUMPRODUCT(AS231:BA231, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AR610)=SUM($11:$11)-1, AS555+SUMPRODUCT(AT231:BB231, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AS610)=SUM($11:$11)-1, AT555+SUMPRODUCT(AU231:BC231, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AT610)=SUM($11:$11)-1, AU555+SUMPRODUCT(AV231:BD231, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AU610)=SUM($11:$11)-1, AV555+SUMPRODUCT(AW231:BE231, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AV610)=SUM($11:$11)-1, AW555+SUMPRODUCT(AX231:BF231, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AW610)=SUM($11:$11)-1, AX555+SUMPRODUCT(AY231:BG231, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AX610)=SUM($11:$11)-1, AY555+SUMPRODUCT(AZ231:BH231, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AY610)=SUM($11:$11)-1, AZ555+SUMPRODUCT(BA231:BI231, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:AZ610)=SUM($11:$11)-1, BA555+SUMPRODUCT(BB231:BJ231, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BA610)=SUM($11:$11)-1, BB555+SUMPRODUCT(BC231:BK231, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BB610)=SUM($11:$11)-1, BC555+SUMPRODUCT(BD231:BL231, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BC610)=SUM($11:$11)-1, BD555+SUMPRODUCT(BE231:BM231, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BD610)=SUM($11:$11)-1, BE555+SUMPRODUCT(BF231:BN231, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BE610)=SUM($11:$11)-1, BF555+SUMPRODUCT(BG231:BO231, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BF610)=SUM($11:$11)-1, BG555+SUMPRODUCT(BH231:BP231, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BG610)=SUM($11:$11)-1, BH555+SUMPRODUCT(BI231:BQ231, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BH610)=SUM($11:$11)-1, BI555+SUMPRODUCT(BJ231:BR231, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BI610)=SUM($11:$11)-1, BJ555+SUMPRODUCT(BK231:BS231, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BJ610)=SUM($11:$11)-1, BK555+SUMPRODUCT(BL231:BT231, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BK610)=SUM($11:$11)-1, BL555+SUMPRODUCT(BM231:BU231, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BL610)=SUM($11:$11)-1, BM555+SUMPRODUCT(BN231:BV231, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BM610)=SUM($11:$11)-1, BN555+SUMPRODUCT(BO231:BW231, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BN610)=SUM($11:$11)-1, BO555+SUMPRODUCT(BP231:BX231, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BO610)=SUM($11:$11)-1, BP555+SUMPRODUCT(BQ231:BY231, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BP610)=SUM($11:$11)-1, BQ555+SUMPRODUCT(BR231:BZ231, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BQ610)=SUM($11:$11)-1, BR555+SUMPRODUCT(BS231:CA231, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BR610)=SUM($11:$11)-1, BS555+SUMPRODUCT(BT231:CB231, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BS610)=SUM($11:$11)-1, BT555+SUMPRODUCT(BU231:CC231, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BT610)=SUM($11:$11)-1, BU555+SUMPRODUCT(BV231:CD231, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BU610)=SUM($11:$11)-1, BV555+SUMPRODUCT(BW231:CE231, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BV610)=SUM($11:$11)-1, BW555+SUMPRODUCT(BX231:CF231, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BW610)=SUM($11:$11)-1, BX555+SUMPRODUCT(BY231:CG231, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BX610)=SUM($11:$11)-1, BY555+SUMPRODUCT(BZ231:CH231, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BY610)=SUM($11:$11)-1, BZ555+SUMPRODUCT(CA231:CI231, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:BZ610)=SUM($11:$11)-1, CA555+SUMPRODUCT(CB231:CJ231, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:CA610)=SUM($11:$11)-1, CB555+SUMPRODUCT(CC231:CK231, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:CB610)=SUM($11:$11)-1, CC555+SUMPRODUCT(CD231:CL231, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:CC610)=SUM($11:$11)-1, CD555+SUMPRODUCT(CE231:CM231, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:CD610)=SUM($11:$11)-1, CE555+SUMPRODUCT(CF231:CN231, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:CE610)=SUM($11:$11)-1, CF555+SUMPRODUCT(CG231:CO231, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:CF610)=SUM($11:$11)-1, CG555+SUMPRODUCT(CH231:CP231, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:CG610)=SUM($11:$11)-1, CH555+SUMPRODUCT(CI231:CQ231, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:CH610)=SUM($11:$11)-1, CI555+SUMPRODUCT(CJ231:CR231, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G610:CI610)=SUM($11:$11)-1, CJ555+SUMPRODUCT(CK231:CS231, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,"Buildings - capital works",null,null,{"$f":"IF(COUNTA($G611:G611)=SUM($11:$11)-1, H556+SUMPRODUCT(I232:Q232, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:H611)=SUM($11:$11)-1, I556+SUMPRODUCT(J232:R232, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:I611)=SUM($11:$11)-1, J556+SUMPRODUCT(K232:S232, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:J611)=SUM($11:$11)-1, K556+SUMPRODUCT(L232:T232, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:K611)=SUM($11:$11)-1, L556+SUMPRODUCT(M232:U232, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:L611)=SUM($11:$11)-1, M556+SUMPRODUCT(N232:V232, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:M611)=SUM($11:$11)-1, N556+SUMPRODUCT(O232:W232, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:N611)=SUM($11:$11)-1, O556+SUMPRODUCT(P232:X232, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:O611)=SUM($11:$11)-1, P556+SUMPRODUCT(Q232:Y232, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:P611)=SUM($11:$11)-1, Q556+SUMPRODUCT(R232:Z232, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:Q611)=SUM($11:$11)-1, R556+SUMPRODUCT(S232:AA232, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:R611)=SUM($11:$11)-1, S556+SUMPRODUCT(T232:AB232, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:S611)=SUM($11:$11)-1, T556+SUMPRODUCT(U232:AC232, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:T611)=SUM($11:$11)-1, U556+SUMPRODUCT(V232:AD232, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:U611)=SUM($11:$11)-1, V556+SUMPRODUCT(W232:AE232, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:V611)=SUM($11:$11)-1, W556+SUMPRODUCT(X232:AF232, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:W611)=SUM($11:$11)-1, X556+SUMPRODUCT(Y232:AG232, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:X611)=SUM($11:$11)-1, Y556+SUMPRODUCT(Z232:AH232, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:Y611)=SUM($11:$11)-1, Z556+SUMPRODUCT(AA232:AI232, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:Z611)=SUM($11:$11)-1, AA556+SUMPRODUCT(AB232:AJ232, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AA611)=SUM($11:$11)-1, AB556+SUMPRODUCT(AC232:AK232, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AB611)=SUM($11:$11)-1, AC556+SUMPRODUCT(AD232:AL232, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AC611)=SUM($11:$11)-1, AD556+SUMPRODUCT(AE232:AM232, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AD611)=SUM($11:$11)-1, AE556+SUMPRODUCT(AF232:AN232, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AE611)=SUM($11:$11)-1, AF556+SUMPRODUCT(AG232:AO232, 1/AG$14:AO$14)*AF$14, \"\")","v":14.455190552810596},{"$f":"IF(COUNTA($G611:AF611)=SUM($11:$11)-1, AG556+SUMPRODUCT(AH232:AP232, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AG611)=SUM($11:$11)-1, AH556+SUMPRODUCT(AI232:AQ232, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AH611)=SUM($11:$11)-1, AI556+SUMPRODUCT(AJ232:AR232, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AI611)=SUM($11:$11)-1, AJ556+SUMPRODUCT(AK232:AS232, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AJ611)=SUM($11:$11)-1, AK556+SUMPRODUCT(AL232:AT232, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AK611)=SUM($11:$11)-1, AL556+SUMPRODUCT(AM232:AU232, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AL611)=SUM($11:$11)-1, AM556+SUMPRODUCT(AN232:AV232, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AM611)=SUM($11:$11)-1, AN556+SUMPRODUCT(AO232:AW232, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AN611)=SUM($11:$11)-1, AO556+SUMPRODUCT(AP232:AX232, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AO611)=SUM($11:$11)-1, AP556+SUMPRODUCT(AQ232:AY232, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AP611)=SUM($11:$11)-1, AQ556+SUMPRODUCT(AR232:AZ232, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AQ611)=SUM($11:$11)-1, AR556+SUMPRODUCT(AS232:BA232, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AR611)=SUM($11:$11)-1, AS556+SUMPRODUCT(AT232:BB232, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AS611)=SUM($11:$11)-1, AT556+SUMPRODUCT(AU232:BC232, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AT611)=SUM($11:$11)-1, AU556+SUMPRODUCT(AV232:BD232, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AU611)=SUM($11:$11)-1, AV556+SUMPRODUCT(AW232:BE232, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AV611)=SUM($11:$11)-1, AW556+SUMPRODUCT(AX232:BF232, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AW611)=SUM($11:$11)-1, AX556+SUMPRODUCT(AY232:BG232, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AX611)=SUM($11:$11)-1, AY556+SUMPRODUCT(AZ232:BH232, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AY611)=SUM($11:$11)-1, AZ556+SUMPRODUCT(BA232:BI232, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:AZ611)=SUM($11:$11)-1, BA556+SUMPRODUCT(BB232:BJ232, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BA611)=SUM($11:$11)-1, BB556+SUMPRODUCT(BC232:BK232, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BB611)=SUM($11:$11)-1, BC556+SUMPRODUCT(BD232:BL232, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BC611)=SUM($11:$11)-1, BD556+SUMPRODUCT(BE232:BM232, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BD611)=SUM($11:$11)-1, BE556+SUMPRODUCT(BF232:BN232, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BE611)=SUM($11:$11)-1, BF556+SUMPRODUCT(BG232:BO232, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BF611)=SUM($11:$11)-1, BG556+SUMPRODUCT(BH232:BP232, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BG611)=SUM($11:$11)-1, BH556+SUMPRODUCT(BI232:BQ232, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BH611)=SUM($11:$11)-1, BI556+SUMPRODUCT(BJ232:BR232, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BI611)=SUM($11:$11)-1, BJ556+SUMPRODUCT(BK232:BS232, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BJ611)=SUM($11:$11)-1, BK556+SUMPRODUCT(BL232:BT232, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BK611)=SUM($11:$11)-1, BL556+SUMPRODUCT(BM232:BU232, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BL611)=SUM($11:$11)-1, BM556+SUMPRODUCT(BN232:BV232, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BM611)=SUM($11:$11)-1, BN556+SUMPRODUCT(BO232:BW232, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BN611)=SUM($11:$11)-1, BO556+SUMPRODUCT(BP232:BX232, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BO611)=SUM($11:$11)-1, BP556+SUMPRODUCT(BQ232:BY232, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BP611)=SUM($11:$11)-1, BQ556+SUMPRODUCT(BR232:BZ232, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BQ611)=SUM($11:$11)-1, BR556+SUMPRODUCT(BS232:CA232, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BR611)=SUM($11:$11)-1, BS556+SUMPRODUCT(BT232:CB232, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BS611)=SUM($11:$11)-1, BT556+SUMPRODUCT(BU232:CC232, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BT611)=SUM($11:$11)-1, BU556+SUMPRODUCT(BV232:CD232, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BU611)=SUM($11:$11)-1, BV556+SUMPRODUCT(BW232:CE232, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BV611)=SUM($11:$11)-1, BW556+SUMPRODUCT(BX232:CF232, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BW611)=SUM($11:$11)-1, BX556+SUMPRODUCT(BY232:CG232, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BX611)=SUM($11:$11)-1, BY556+SUMPRODUCT(BZ232:CH232, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BY611)=SUM($11:$11)-1, BZ556+SUMPRODUCT(CA232:CI232, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:BZ611)=SUM($11:$11)-1, CA556+SUMPRODUCT(CB232:CJ232, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:CA611)=SUM($11:$11)-1, CB556+SUMPRODUCT(CC232:CK232, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:CB611)=SUM($11:$11)-1, CC556+SUMPRODUCT(CD232:CL232, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:CC611)=SUM($11:$11)-1, CD556+SUMPRODUCT(CE232:CM232, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:CD611)=SUM($11:$11)-1, CE556+SUMPRODUCT(CF232:CN232, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:CE611)=SUM($11:$11)-1, CF556+SUMPRODUCT(CG232:CO232, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:CF611)=SUM($11:$11)-1, CG556+SUMPRODUCT(CH232:CP232, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:CG611)=SUM($11:$11)-1, CH556+SUMPRODUCT(CI232:CQ232, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:CH611)=SUM($11:$11)-1, CI556+SUMPRODUCT(CJ232:CR232, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G611:CI611)=SUM($11:$11)-1, CJ556+SUMPRODUCT(CK232:CS232, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,"In-house software",null,null,{"$f":"IF(COUNTA($G612:G612)=SUM($11:$11)-1, H557+SUMPRODUCT(I233:Q233, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:H612)=SUM($11:$11)-1, I557+SUMPRODUCT(J233:R233, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:I612)=SUM($11:$11)-1, J557+SUMPRODUCT(K233:S233, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:J612)=SUM($11:$11)-1, K557+SUMPRODUCT(L233:T233, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:K612)=SUM($11:$11)-1, L557+SUMPRODUCT(M233:U233, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:L612)=SUM($11:$11)-1, M557+SUMPRODUCT(N233:V233, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:M612)=SUM($11:$11)-1, N557+SUMPRODUCT(O233:W233, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:N612)=SUM($11:$11)-1, O557+SUMPRODUCT(P233:X233, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:O612)=SUM($11:$11)-1, P557+SUMPRODUCT(Q233:Y233, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:P612)=SUM($11:$11)-1, Q557+SUMPRODUCT(R233:Z233, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:Q612)=SUM($11:$11)-1, R557+SUMPRODUCT(S233:AA233, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:R612)=SUM($11:$11)-1, S557+SUMPRODUCT(T233:AB233, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:S612)=SUM($11:$11)-1, T557+SUMPRODUCT(U233:AC233, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:T612)=SUM($11:$11)-1, U557+SUMPRODUCT(V233:AD233, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:U612)=SUM($11:$11)-1, V557+SUMPRODUCT(W233:AE233, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:V612)=SUM($11:$11)-1, W557+SUMPRODUCT(X233:AF233, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:W612)=SUM($11:$11)-1, X557+SUMPRODUCT(Y233:AG233, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:X612)=SUM($11:$11)-1, Y557+SUMPRODUCT(Z233:AH233, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:Y612)=SUM($11:$11)-1, Z557+SUMPRODUCT(AA233:AI233, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:Z612)=SUM($11:$11)-1, AA557+SUMPRODUCT(AB233:AJ233, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AA612)=SUM($11:$11)-1, AB557+SUMPRODUCT(AC233:AK233, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AB612)=SUM($11:$11)-1, AC557+SUMPRODUCT(AD233:AL233, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AC612)=SUM($11:$11)-1, AD557+SUMPRODUCT(AE233:AM233, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AD612)=SUM($11:$11)-1, AE557+SUMPRODUCT(AF233:AN233, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AE612)=SUM($11:$11)-1, AF557+SUMPRODUCT(AG233:AO233, 1/AG$14:AO$14)*AF$14, \"\")","v":58.954163189407176},{"$f":"IF(COUNTA($G612:AF612)=SUM($11:$11)-1, AG557+SUMPRODUCT(AH233:AP233, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AG612)=SUM($11:$11)-1, AH557+SUMPRODUCT(AI233:AQ233, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AH612)=SUM($11:$11)-1, AI557+SUMPRODUCT(AJ233:AR233, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AI612)=SUM($11:$11)-1, AJ557+SUMPRODUCT(AK233:AS233, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AJ612)=SUM($11:$11)-1, AK557+SUMPRODUCT(AL233:AT233, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AK612)=SUM($11:$11)-1, AL557+SUMPRODUCT(AM233:AU233, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AL612)=SUM($11:$11)-1, AM557+SUMPRODUCT(AN233:AV233, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AM612)=SUM($11:$11)-1, AN557+SUMPRODUCT(AO233:AW233, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AN612)=SUM($11:$11)-1, AO557+SUMPRODUCT(AP233:AX233, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AO612)=SUM($11:$11)-1, AP557+SUMPRODUCT(AQ233:AY233, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AP612)=SUM($11:$11)-1, AQ557+SUMPRODUCT(AR233:AZ233, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AQ612)=SUM($11:$11)-1, AR557+SUMPRODUCT(AS233:BA233, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AR612)=SUM($11:$11)-1, AS557+SUMPRODUCT(AT233:BB233, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AS612)=SUM($11:$11)-1, AT557+SUMPRODUCT(AU233:BC233, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AT612)=SUM($11:$11)-1, AU557+SUMPRODUCT(AV233:BD233, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AU612)=SUM($11:$11)-1, AV557+SUMPRODUCT(AW233:BE233, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AV612)=SUM($11:$11)-1, AW557+SUMPRODUCT(AX233:BF233, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AW612)=SUM($11:$11)-1, AX557+SUMPRODUCT(AY233:BG233, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AX612)=SUM($11:$11)-1, AY557+SUMPRODUCT(AZ233:BH233, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AY612)=SUM($11:$11)-1, AZ557+SUMPRODUCT(BA233:BI233, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:AZ612)=SUM($11:$11)-1, BA557+SUMPRODUCT(BB233:BJ233, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BA612)=SUM($11:$11)-1, BB557+SUMPRODUCT(BC233:BK233, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BB612)=SUM($11:$11)-1, BC557+SUMPRODUCT(BD233:BL233, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BC612)=SUM($11:$11)-1, BD557+SUMPRODUCT(BE233:BM233, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BD612)=SUM($11:$11)-1, BE557+SUMPRODUCT(BF233:BN233, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BE612)=SUM($11:$11)-1, BF557+SUMPRODUCT(BG233:BO233, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BF612)=SUM($11:$11)-1, BG557+SUMPRODUCT(BH233:BP233, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BG612)=SUM($11:$11)-1, BH557+SUMPRODUCT(BI233:BQ233, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BH612)=SUM($11:$11)-1, BI557+SUMPRODUCT(BJ233:BR233, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BI612)=SUM($11:$11)-1, BJ557+SUMPRODUCT(BK233:BS233, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BJ612)=SUM($11:$11)-1, BK557+SUMPRODUCT(BL233:BT233, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BK612)=SUM($11:$11)-1, BL557+SUMPRODUCT(BM233:BU233, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BL612)=SUM($11:$11)-1, BM557+SUMPRODUCT(BN233:BV233, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BM612)=SUM($11:$11)-1, BN557+SUMPRODUCT(BO233:BW233, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BN612)=SUM($11:$11)-1, BO557+SUMPRODUCT(BP233:BX233, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BO612)=SUM($11:$11)-1, BP557+SUMPRODUCT(BQ233:BY233, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BP612)=SUM($11:$11)-1, BQ557+SUMPRODUCT(BR233:BZ233, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BQ612)=SUM($11:$11)-1, BR557+SUMPRODUCT(BS233:CA233, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BR612)=SUM($11:$11)-1, BS557+SUMPRODUCT(BT233:CB233, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BS612)=SUM($11:$11)-1, BT557+SUMPRODUCT(BU233:CC233, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BT612)=SUM($11:$11)-1, BU557+SUMPRODUCT(BV233:CD233, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BU612)=SUM($11:$11)-1, BV557+SUMPRODUCT(BW233:CE233, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BV612)=SUM($11:$11)-1, BW557+SUMPRODUCT(BX233:CF233, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BW612)=SUM($11:$11)-1, BX557+SUMPRODUCT(BY233:CG233, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BX612)=SUM($11:$11)-1, BY557+SUMPRODUCT(BZ233:CH233, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BY612)=SUM($11:$11)-1, BZ557+SUMPRODUCT(CA233:CI233, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:BZ612)=SUM($11:$11)-1, CA557+SUMPRODUCT(CB233:CJ233, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:CA612)=SUM($11:$11)-1, CB557+SUMPRODUCT(CC233:CK233, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:CB612)=SUM($11:$11)-1, CC557+SUMPRODUCT(CD233:CL233, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:CC612)=SUM($11:$11)-1, CD557+SUMPRODUCT(CE233:CM233, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:CD612)=SUM($11:$11)-1, CE557+SUMPRODUCT(CF233:CN233, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:CE612)=SUM($11:$11)-1, CF557+SUMPRODUCT(CG233:CO233, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:CF612)=SUM($11:$11)-1, CG557+SUMPRODUCT(CH233:CP233, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:CG612)=SUM($11:$11)-1, CH557+SUMPRODUCT(CI233:CQ233, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:CH612)=SUM($11:$11)-1, CI557+SUMPRODUCT(CJ233:CR233, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G612:CI612)=SUM($11:$11)-1, CJ557+SUMPRODUCT(CK233:CS233, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,"Equity raising costs",null,null,{"$f":"IF(COUNTA($G613:G613)=SUM($11:$11)-1, H558+SUMPRODUCT(I234:Q234, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:H613)=SUM($11:$11)-1, I558+SUMPRODUCT(J234:R234, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:I613)=SUM($11:$11)-1, J558+SUMPRODUCT(K234:S234, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:J613)=SUM($11:$11)-1, K558+SUMPRODUCT(L234:T234, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:K613)=SUM($11:$11)-1, L558+SUMPRODUCT(M234:U234, 1/M$14:U$14)*L$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:L613)=SUM($11:$11)-1, M558+SUMPRODUCT(N234:V234, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:M613)=SUM($11:$11)-1, N558+SUMPRODUCT(O234:W234, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:N613)=SUM($11:$11)-1, O558+SUMPRODUCT(P234:X234, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:O613)=SUM($11:$11)-1, P558+SUMPRODUCT(Q234:Y234, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:P613)=SUM($11:$11)-1, Q558+SUMPRODUCT(R234:Z234, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:Q613)=SUM($11:$11)-1, R558+SUMPRODUCT(S234:AA234, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:R613)=SUM($11:$11)-1, S558+SUMPRODUCT(T234:AB234, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:S613)=SUM($11:$11)-1, T558+SUMPRODUCT(U234:AC234, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:T613)=SUM($11:$11)-1, U558+SUMPRODUCT(V234:AD234, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:U613)=SUM($11:$11)-1, V558+SUMPRODUCT(W234:AE234, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:V613)=SUM($11:$11)-1, W558+SUMPRODUCT(X234:AF234, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:W613)=SUM($11:$11)-1, X558+SUMPRODUCT(Y234:AG234, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:X613)=SUM($11:$11)-1, Y558+SUMPRODUCT(Z234:AH234, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:Y613)=SUM($11:$11)-1, Z558+SUMPRODUCT(AA234:AI234, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:Z613)=SUM($11:$11)-1, AA558+SUMPRODUCT(AB234:AJ234, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AA613)=SUM($11:$11)-1, AB558+SUMPRODUCT(AC234:AK234, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AB613)=SUM($11:$11)-1, AC558+SUMPRODUCT(AD234:AL234, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AC613)=SUM($11:$11)-1, AD558+SUMPRODUCT(AE234:AM234, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AD613)=SUM($11:$11)-1, AE558+SUMPRODUCT(AF234:AN234, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AE613)=SUM($11:$11)-1, AF558+SUMPRODUCT(AG234:AO234, 1/AG$14:AO$14)*AF$14, \"\")","v":0},{"$f":"IF(COUNTA($G613:AF613)=SUM($11:$11)-1, AG558+SUMPRODUCT(AH234:AP234, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AG613)=SUM($11:$11)-1, AH558+SUMPRODUCT(AI234:AQ234, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AH613)=SUM($11:$11)-1, AI558+SUMPRODUCT(AJ234:AR234, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AI613)=SUM($11:$11)-1, AJ558+SUMPRODUCT(AK234:AS234, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AJ613)=SUM($11:$11)-1, AK558+SUMPRODUCT(AL234:AT234, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AK613)=SUM($11:$11)-1, AL558+SUMPRODUCT(AM234:AU234, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AL613)=SUM($11:$11)-1, AM558+SUMPRODUCT(AN234:AV234, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AM613)=SUM($11:$11)-1, AN558+SUMPRODUCT(AO234:AW234, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AN613)=SUM($11:$11)-1, AO558+SUMPRODUCT(AP234:AX234, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AO613)=SUM($11:$11)-1, AP558+SUMPRODUCT(AQ234:AY234, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AP613)=SUM($11:$11)-1, AQ558+SUMPRODUCT(AR234:AZ234, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AQ613)=SUM($11:$11)-1, AR558+SUMPRODUCT(AS234:BA234, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AR613)=SUM($11:$11)-1, AS558+SUMPRODUCT(AT234:BB234, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AS613)=SUM($11:$11)-1, AT558+SUMPRODUCT(AU234:BC234, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AT613)=SUM($11:$11)-1, AU558+SUMPRODUCT(AV234:BD234, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AU613)=SUM($11:$11)-1, AV558+SUMPRODUCT(AW234:BE234, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AV613)=SUM($11:$11)-1, AW558+SUMPRODUCT(AX234:BF234, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AW613)=SUM($11:$11)-1, AX558+SUMPRODUCT(AY234:BG234, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AX613)=SUM($11:$11)-1, AY558+SUMPRODUCT(AZ234:BH234, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AY613)=SUM($11:$11)-1, AZ558+SUMPRODUCT(BA234:BI234, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:AZ613)=SUM($11:$11)-1, BA558+SUMPRODUCT(BB234:BJ234, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BA613)=SUM($11:$11)-1, BB558+SUMPRODUCT(BC234:BK234, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BB613)=SUM($11:$11)-1, BC558+SUMPRODUCT(BD234:BL234, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BC613)=SUM($11:$11)-1, BD558+SUMPRODUCT(BE234:BM234, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BD613)=SUM($11:$11)-1, BE558+SUMPRODUCT(BF234:BN234, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BE613)=SUM($11:$11)-1, BF558+SUMPRODUCT(BG234:BO234, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BF613)=SUM($11:$11)-1, BG558+SUMPRODUCT(BH234:BP234, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BG613)=SUM($11:$11)-1, BH558+SUMPRODUCT(BI234:BQ234, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BH613)=SUM($11:$11)-1, BI558+SUMPRODUCT(BJ234:BR234, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BI613)=SUM($11:$11)-1, BJ558+SUMPRODUCT(BK234:BS234, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BJ613)=SUM($11:$11)-1, BK558+SUMPRODUCT(BL234:BT234, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BK613)=SUM($11:$11)-1, BL558+SUMPRODUCT(BM234:BU234, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BL613)=SUM($11:$11)-1, BM558+SUMPRODUCT(BN234:BV234, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BM613)=SUM($11:$11)-1, BN558+SUMPRODUCT(BO234:BW234, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BN613)=SUM($11:$11)-1, BO558+SUMPRODUCT(BP234:BX234, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BO613)=SUM($11:$11)-1, BP558+SUMPRODUCT(BQ234:BY234, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BP613)=SUM($11:$11)-1, BQ558+SUMPRODUCT(BR234:BZ234, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BQ613)=SUM($11:$11)-1, BR558+SUMPRODUCT(BS234:CA234, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BR613)=SUM($11:$11)-1, BS558+SUMPRODUCT(BT234:CB234, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BS613)=SUM($11:$11)-1, BT558+SUMPRODUCT(BU234:CC234, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BT613)=SUM($11:$11)-1, BU558+SUMPRODUCT(BV234:CD234, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BU613)=SUM($11:$11)-1, BV558+SUMPRODUCT(BW234:CE234, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BV613)=SUM($11:$11)-1, BW558+SUMPRODUCT(BX234:CF234, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BW613)=SUM($11:$11)-1, BX558+SUMPRODUCT(BY234:CG234, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BX613)=SUM($11:$11)-1, BY558+SUMPRODUCT(BZ234:CH234, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BY613)=SUM($11:$11)-1, BZ558+SUMPRODUCT(CA234:CI234, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:BZ613)=SUM($11:$11)-1, CA558+SUMPRODUCT(CB234:CJ234, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:CA613)=SUM($11:$11)-1, CB558+SUMPRODUCT(CC234:CK234, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:CB613)=SUM($11:$11)-1, CC558+SUMPRODUCT(CD234:CL234, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:CC613)=SUM($11:$11)-1, CD558+SUMPRODUCT(CE234:CM234, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:CD613)=SUM($11:$11)-1, CE558+SUMPRODUCT(CF234:CN234, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:CE613)=SUM($11:$11)-1, CF558+SUMPRODUCT(CG234:CO234, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:CF613)=SUM($11:$11)-1, CG558+SUMPRODUCT(CH234:CP234, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:CG613)=SUM($11:$11)-1, CH558+SUMPRODUCT(CI234:CQ234, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:CH613)=SUM($11:$11)-1, CI558+SUMPRODUCT(CJ234:CR234, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G613:CI613)=SUM($11:$11)-1, CJ558+SUMPRODUCT(CK234:CS234, 1/CK$14:CS$14)*CJ$14, \"\")","v":""}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H564:H613)","v":0},{"$f":"SUM(I564:I613)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4542.1427656533324,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU564:BU613)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"TAB input","index":2,"n_rows":495,"n_cols":88,"rows_kept":281,"cut":true,"hidden":false,"merged":[[15,4,16,4]],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,{"$f":"IF('RAB input'!$F$8=$F$8, 'RAB input'!$F$8, $F$8)&\" - TAB input - Elec TNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"AusNet - TAB input - Elec TNSP RFM - Depreciation tracking module - version 1"},null,null,null,null,"Input cells in blue"]
[]
[null,null,null,null,"Year",{"$f":"IF(LEN($H$9)>4, CONCATENATE(LEFT($H$9, 4)-2 & \"-\" & IF(AND(RIGHT($H$9, 2)<\"12\", RIGHT($H$9, 2)>\"01\"), \"0\", \"\") & IF(RIGHT($H$9, 2)=\"00\", \"98\", IF(RIGHT($H$9, 2)=\"01\", \"99\", RIGHT($H$9, 2)-2))), $H$9-2)","v":"2020-21"},{"$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":"2021-22"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2022-23"},"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86",{"$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":"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"]
[]
[null,null,null,"General information"]
[]
[null,null,null,null,"Business name",{"$f":"'RAB input'!$F$8","v":"AusNet"}]
[null,null,null,null,"First regulatory year for tracking",null,null,"2022-23",{"$f":"IF(SUM($11:$11)=COUNTA($H$9:H$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:I$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:J$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:K$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:L$9), \"Input for next period\", \"\")","v":"Input for next period"},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:M$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:N$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:O$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:P$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Q$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:R$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:S$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:T$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:U$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:V$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:W$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:X$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Y$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:Z$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AT$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AU$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AV$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AW$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AX$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AY$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:AZ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BN$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BO$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BP$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BQ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BR$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BS$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BT$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BU$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BV$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BW$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BX$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BY$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:BZ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CA$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CB$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CC$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CD$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CI$9), \"Input for next period\", \"\")","v":""}]
[null,null,null,null,"Regulatory period",null,null,{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(H$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(H$4, 'RAB input'!$4:$4, 0))), \"\")","v":"2023-27"},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(I$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(I$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(J$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(J$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(K$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(K$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(L$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(L$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(M$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(M$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(N$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(N$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(O$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(O$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(P$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(P$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(Q$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(Q$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(R$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(R$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(S$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(S$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(T$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(T$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(U$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(U$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(V$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(V$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(W$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(W$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(X$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(X$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(Y$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(Y$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(Z$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(Z$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AV$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AV$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AW$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AW$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AX$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AX$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AY$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AY$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(AZ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(AZ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BV$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BV$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BW$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BW$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BX$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BX$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BY$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BY$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(BZ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(BZ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(CA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(CA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(CB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(CB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(CC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(CC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(CD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(CD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(CE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(CE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(CF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(CF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(CG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(CG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(CH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(CH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(CI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(CI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!10:10, MATCH(CJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!10:10, MATCH(CJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""}]
[null,null,null,null,"Years in regulatory period",null,null,{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(H$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(H$4, 'RAB input'!$4:$4, 0))), \"\")","v":5},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(I$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(I$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(J$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(J$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(K$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(K$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(L$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(L$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(M$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(M$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(N$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(N$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(O$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(O$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(P$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(P$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(Q$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(Q$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(R$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(R$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(S$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(S$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(T$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(T$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(U$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(U$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(V$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(V$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(W$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(W$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(X$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(X$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(Y$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(Y$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(Z$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(Z$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AV$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AV$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AW$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AW$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AX$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AX$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AY$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AY$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(AZ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(AZ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BK$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BK$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BL$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BL$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BM$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BM$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BN$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BN$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BO$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BO$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BP$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BP$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BQ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BQ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BR$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BR$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BS$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BS$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BT$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BT$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BU$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BU$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BV$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BV$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BW$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BW$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BX$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BX$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BY$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BY$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(BZ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(BZ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(CA$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(CA$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(CB$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(CB$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(CC$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(CC$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(CD$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(CD$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(CE$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(CE$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(CF$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(CF$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(CG$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(CG$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(CH$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(CH$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(CI$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(CI$4, 'RAB input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('RAB input'!11:11, MATCH(CJ$4, 'RAB input'!$4:$4, 0))=\"\", \"\", INDEX('RAB input'!11:11, MATCH(CJ$4, 'RAB input'!$4:$4, 0))), \"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(OR(G$446:G$495=\"DV\"), \"DV input required\", \"\")","v":""},{"$f":"IF(AND(OR(H$446:H$495=\"DV\"), H$13=\"\"), \"DV input required\", \"\")","v":""},{"$f":"IF(COUNTA($H$12:H$12)<SUM($11:$11), IF(AND(I$446:I$495=\"\"), IF(AND(H$13<>\"\", I$13=\"\"), \"DV input required\", H$12), IF(AND(OR(I$446:I$495=\"DV\"), I$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:I$12)<SUM($11:$11), IF(AND(J$446:J$495=\"\"), IF(AND(I$13<>\"\", J$13=\"\"), \"DV input required\", I$12), IF(AND(OR(J$446:J$495=\"DV\"), J$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:J$12)<SUM($11:$11), IF(AND(K$446:K$495=\"\"), IF(AND(J$13<>\"\", K$13=\"\"), \"DV input required\", J$12), IF(AND(OR(K$446:K$495=\"DV\"), K$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:K$12)<SUM($11:$11), IF(AND(L$446:L$495=\"\"), IF(AND(K$13<>\"\", L$13=\"\"), \"DV input required\", K$12), IF(AND(OR(L$446:L$495=\"DV\"), L$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:L$12)<SUM($11:$11), IF(AND(M$446:M$495=\"\"), IF(AND(L$13<>\"\", M$13=\"\"), \"DV input required\", L$12), IF(AND(OR(M$446:M$495=\"DV\"), M$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:M$12)<SUM($11:$11), IF(AND(N$446:N$495=\"\"), IF(AND(M$13<>\"\", N$13=\"\"), \"DV input required\", M$12), IF(AND(OR(N$446:N$495=\"DV\"), N$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:N$12)<SUM($11:$11), IF(AND(O$446:O$495=\"\"), IF(AND(N$13<>\"\", O$13=\"\"), \"DV input required\", N$12), IF(AND(OR(O$446:O$495=\"DV\"), O$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:O$12)<SUM($11:$11), IF(AND(P$446:P$495=\"\"), IF(AND(O$13<>\"\", P$13=\"\"), \"DV input required\", O$12), IF(AND(OR(P$446:P$495=\"DV\"), P$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:P$12)<SUM($11:$11), IF(AND(Q$446:Q$495=\"\"), IF(AND(P$13<>\"\", Q$13=\"\"), \"DV input required\", P$12), IF(AND(OR(Q$446:Q$495=\"DV\"), Q$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:Q$12)<SUM($11:$11), IF(AND(R$446:R$495=\"\"), IF(AND(Q$13<>\"\", R$13=\"\"), \"DV input required\", Q$12), IF(AND(OR(R$446:R$495=\"DV\"), R$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:R$12)<SUM($11:$11), IF(AND(S$446:S$495=\"\"), IF(AND(R$13<>\"\", S$13=\"\"), \"DV input required\", R$12), IF(AND(OR(S$446:S$495=\"DV\"), S$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:S$12)<SUM($11:$11), IF(AND(T$446:T$495=\"\"), IF(AND(S$13<>\"\", T$13=\"\"), \"DV input required\", S$12), IF(AND(OR(T$446:T$495=\"DV\"), T$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:T$12)<SUM($11:$11), IF(AND(U$446:U$495=\"\"), IF(AND(T$13<>\"\", U$13=\"\"), \"DV input required\", T$12), IF(AND(OR(U$446:U$495=\"DV\"), U$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:U$12)<SUM($11:$11), IF(AND(V$446:V$495=\"\"), IF(AND(U$13<>\"\", V$13=\"\"), \"DV input required\", U$12), IF(AND(OR(V$446:V$495=\"DV\"), V$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:V$12)<SUM($11:$11), IF(AND(W$446:W$495=\"\"), IF(AND(V$13<>\"\", W$13=\"\"), \"DV input required\", V$12), IF(AND(OR(W$446:W$495=\"DV\"), W$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:W$12)<SUM($11:$11), IF(AND(X$446:X$495=\"\"), IF(AND(W$13<>\"\", X$13=\"\"), \"DV input required\", W$12), IF(AND(OR(X$446:X$495=\"DV\"), X$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:X$12)<SUM($11:$11), IF(AND(Y$446:Y$495=\"\"), IF(AND(X$13<>\"\", Y$13=\"\"), \"DV input required\", X$12), IF(AND(OR(Y$446:Y$495=\"DV\"), Y$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:Y$12)<SUM($11:$11), IF(AND(Z$446:Z$495=\"\"), IF(AND(Y$13<>\"\", Z$13=\"\"), \"DV input required\", Y$12), IF(AND(OR(Z$446:Z$495=\"DV\"), Z$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:Z$12)<SUM($11:$11), IF(AND(AA$446:AA$495=\"\"), IF(AND(Z$13<>\"\", AA$13=\"\"), \"DV input required\", Z$12), IF(AND(OR(AA$446:AA$495=\"DV\"), AA$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AA$12)<SUM($11:$11), IF(AND(AB$446:AB$495=\"\"), IF(AND(AA$13<>\"\", AB$13=\"\"), \"DV input required\", AA$12), IF(AND(OR(AB$446:AB$495=\"DV\"), AB$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AB$12)<SUM($11:$11), IF(AND(AC$446:AC$495=\"\"), IF(AND(AB$13<>\"\", AC$13=\"\"), \"DV input required\", AB$12), IF(AND(OR(AC$446:AC$495=\"DV\"), AC$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AC$12)<SUM($11:$11), IF(AND(AD$446:AD$495=\"\"), IF(AND(AC$13<>\"\", AD$13=\"\"), \"DV input required\", AC$12), IF(AND(OR(AD$446:AD$495=\"DV\"), AD$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AD$12)<SUM($11:$11), IF(AND(AE$446:AE$495=\"\"), IF(AND(AD$13<>\"\", AE$13=\"\"), \"DV input required\", AD$12), IF(AND(OR(AE$446:AE$495=\"DV\"), AE$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AE$12)<SUM($11:$11), IF(AND(AF$446:AF$495=\"\"), IF(AND(AE$13<>\"\", AF$13=\"\"), \"DV input required\", AE$12), IF(AND(OR(AF$446:AF$495=\"DV\"), AF$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AF$12)<SUM($11:$11), IF(AND(AG$446:AG$495=\"\"), IF(AND(AF$13<>\"\", AG$13=\"\"), \"DV input required\", AF$12), IF(AND(OR(AG$446:AG$495=\"DV\"), AG$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AG$12)<SUM($11:$11), IF(AND(AH$446:AH$495=\"\"), IF(AND(AG$13<>\"\", AH$13=\"\"), \"DV input required\", AG$12), IF(AND(OR(AH$446:AH$495=\"DV\"), AH$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AH$12)<SUM($11:$11), IF(AND(AI$446:AI$495=\"\"), IF(AND(AH$13<>\"\", AI$13=\"\"), \"DV input required\", AH$12), IF(AND(OR(AI$446:AI$495=\"DV\"), AI$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AI$12)<SUM($11:$11), IF(AND(AJ$446:AJ$495=\"\"), IF(AND(AI$13<>\"\", AJ$13=\"\"), \"DV input required\", AI$12), IF(AND(OR(AJ$446:AJ$495=\"DV\"), AJ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AJ$12)<SUM($11:$11), IF(AND(AK$446:AK$495=\"\"), IF(AND(AJ$13<>\"\", AK$13=\"\"), \"DV input required\", AJ$12), IF(AND(OR(AK$446:AK$495=\"DV\"), AK$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AK$12)<SUM($11:$11), IF(AND(AL$446:AL$495=\"\"), IF(AND(AK$13<>\"\", AL$13=\"\"), \"DV input required\", AK$12), IF(AND(OR(AL$446:AL$495=\"DV\"), AL$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AL$12)<SUM($11:$11), IF(AND(AM$446:AM$495=\"\"), IF(AND(AL$13<>\"\", AM$13=\"\"), \"DV input required\", AL$12), IF(AND(OR(AM$446:AM$495=\"DV\"), AM$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AM$12)<SUM($11:$11), IF(AND(AN$446:AN$495=\"\"), IF(AND(AM$13<>\"\", AN$13=\"\"), \"DV input required\", AM$12), IF(AND(OR(AN$446:AN$495=\"DV\"), AN$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AN$12)<SUM($11:$11), IF(AND(AO$446:AO$495=\"\"), IF(AND(AN$13<>\"\", AO$13=\"\"), \"DV input required\", AN$12), IF(AND(OR(AO$446:AO$495=\"DV\"), AO$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AO$12)<SUM($11:$11), IF(AND(AP$446:AP$495=\"\"), IF(AND(AO$13<>\"\", AP$13=\"\"), \"DV input required\", AO$12), IF(AND(OR(AP$446:AP$495=\"DV\"), AP$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AP$12)<SUM($11:$11), IF(AND(AQ$446:AQ$495=\"\"), IF(AND(AP$13<>\"\", AQ$13=\"\"), \"DV input required\", AP$12), IF(AND(OR(AQ$446:AQ$495=\"DV\"), AQ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AQ$12)<SUM($11:$11), IF(AND(AR$446:AR$495=\"\"), IF(AND(AQ$13<>\"\", AR$13=\"\"), \"DV input required\", AQ$12), IF(AND(OR(AR$446:AR$495=\"DV\"), AR$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AR$12)<SUM($11:$11), IF(AND(AS$446:AS$495=\"\"), IF(AND(AR$13<>\"\", AS$13=\"\"), \"DV input required\", AR$12), IF(AND(OR(AS$446:AS$495=\"DV\"), AS$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AS$12)<SUM($11:$11), IF(AND(AT$446:AT$495=\"\"), IF(AND(AS$13<>\"\", AT$13=\"\"), \"DV input required\", AS$12), IF(AND(OR(AT$446:AT$495=\"DV\"), AT$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AT$12)<SUM($11:$11), IF(AND(AU$446:AU$495=\"\"), IF(AND(AT$13<>\"\", AU$13=\"\"), \"DV input required\", AT$12), IF(AND(OR(AU$446:AU$495=\"DV\"), AU$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AU$12)<SUM($11:$11), IF(AND(AV$446:AV$495=\"\"), IF(AND(AU$13<>\"\", AV$13=\"\"), \"DV input required\", AU$12), IF(AND(OR(AV$446:AV$495=\"DV\"), AV$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AV$12)<SUM($11:$11), IF(AND(AW$446:AW$495=\"\"), IF(AND(AV$13<>\"\", AW$13=\"\"), \"DV input required\", AV$12), IF(AND(OR(AW$446:AW$495=\"DV\"), AW$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AW$12)<SUM($11:$11), IF(AND(AX$446:AX$495=\"\"), IF(AND(AW$13<>\"\", AX$13=\"\"), \"DV input required\", AW$12), IF(AND(OR(AX$446:AX$495=\"DV\"), AX$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AX$12)<SUM($11:$11), IF(AND(AY$446:AY$495=\"\"), IF(AND(AX$13<>\"\", AY$13=\"\"), \"DV input required\", AX$12), IF(AND(OR(AY$446:AY$495=\"DV\"), AY$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AY$12)<SUM($11:$11), IF(AND(AZ$446:AZ$495=\"\"), IF(AND(AY$13<>\"\", AZ$13=\"\"), \"DV input required\", AY$12), IF(AND(OR(AZ$446:AZ$495=\"DV\"), AZ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:AZ$12)<SUM($11:$11), IF(AND(BA$446:BA$495=\"\"), IF(AND(AZ$13<>\"\", BA$13=\"\"), \"DV input required\", AZ$12), IF(AND(OR(BA$446:BA$495=\"DV\"), BA$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BA$12)<SUM($11:$11), IF(AND(BB$446:BB$495=\"\"), IF(AND(BA$13<>\"\", BB$13=\"\"), \"DV input required\", BA$12), IF(AND(OR(BB$446:BB$495=\"DV\"), BB$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BB$12)<SUM($11:$11), IF(AND(BC$446:BC$495=\"\"), IF(AND(BB$13<>\"\", BC$13=\"\"), \"DV input required\", BB$12), IF(AND(OR(BC$446:BC$495=\"DV\"), BC$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BC$12)<SUM($11:$11), IF(AND(BD$446:BD$495=\"\"), IF(AND(BC$13<>\"\", BD$13=\"\"), \"DV input required\", BC$12), IF(AND(OR(BD$446:BD$495=\"DV\"), BD$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BD$12)<SUM($11:$11), IF(AND(BE$446:BE$495=\"\"), IF(AND(BD$13<>\"\", BE$13=\"\"), \"DV input required\", BD$12), IF(AND(OR(BE$446:BE$495=\"DV\"), BE$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BE$12)<SUM($11:$11), IF(AND(BF$446:BF$495=\"\"), IF(AND(BE$13<>\"\", BF$13=\"\"), \"DV input required\", BE$12), IF(AND(OR(BF$446:BF$495=\"DV\"), BF$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BF$12)<SUM($11:$11), IF(AND(BG$446:BG$495=\"\"), IF(AND(BF$13<>\"\", BG$13=\"\"), \"DV input required\", BF$12), IF(AND(OR(BG$446:BG$495=\"DV\"), BG$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BG$12)<SUM($11:$11), IF(AND(BH$446:BH$495=\"\"), IF(AND(BG$13<>\"\", BH$13=\"\"), \"DV input required\", BG$12), IF(AND(OR(BH$446:BH$495=\"DV\"), BH$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BH$12)<SUM($11:$11), IF(AND(BI$446:BI$495=\"\"), IF(AND(BH$13<>\"\", BI$13=\"\"), \"DV input required\", BH$12), IF(AND(OR(BI$446:BI$495=\"DV\"), BI$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BI$12)<SUM($11:$11), IF(AND(BJ$446:BJ$495=\"\"), IF(AND(BI$13<>\"\", BJ$13=\"\"), \"DV input required\", BI$12), IF(AND(OR(BJ$446:BJ$495=\"DV\"), BJ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BJ$12)<SUM($11:$11), IF(AND(BK$446:BK$495=\"\"), IF(AND(BJ$13<>\"\", BK$13=\"\"), \"DV input required\", BJ$12), IF(AND(OR(BK$446:BK$495=\"DV\"), BK$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BK$12)<SUM($11:$11), IF(AND(BL$446:BL$495=\"\"), IF(AND(BK$13<>\"\", BL$13=\"\"), \"DV input required\", BK$12), IF(AND(OR(BL$446:BL$495=\"DV\"), BL$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BL$12)<SUM($11:$11), IF(AND(BM$446:BM$495=\"\"), IF(AND(BL$13<>\"\", BM$13=\"\"), \"DV input required\", BL$12), IF(AND(OR(BM$446:BM$495=\"DV\"), BM$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BM$12)<SUM($11:$11), IF(AND(BN$446:BN$495=\"\"), IF(AND(BM$13<>\"\", BN$13=\"\"), \"DV input required\", BM$12), IF(AND(OR(BN$446:BN$495=\"DV\"), BN$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BN$12)<SUM($11:$11), IF(AND(BO$446:BO$495=\"\"), IF(AND(BN$13<>\"\", BO$13=\"\"), \"DV input required\", BN$12), IF(AND(OR(BO$446:BO$495=\"DV\"), BO$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BO$12)<SUM($11:$11), IF(AND(BP$446:BP$495=\"\"), IF(AND(BO$13<>\"\", BP$13=\"\"), \"DV input required\", BO$12), IF(AND(OR(BP$446:BP$495=\"DV\"), BP$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BP$12)<SUM($11:$11), IF(AND(BQ$446:BQ$495=\"\"), IF(AND(BP$13<>\"\", BQ$13=\"\"), \"DV input required\", BP$12), IF(AND(OR(BQ$446:BQ$495=\"DV\"), BQ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BQ$12)<SUM($11:$11), IF(AND(BR$446:BR$495=\"\"), IF(AND(BQ$13<>\"\", BR$13=\"\"), \"DV input required\", BQ$12), IF(AND(OR(BR$446:BR$495=\"DV\"), BR$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BR$12)<SUM($11:$11), IF(AND(BS$446:BS$495=\"\"), IF(AND(BR$13<>\"\", BS$13=\"\"), \"DV input required\", BR$12), IF(AND(OR(BS$446:BS$495=\"DV\"), BS$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BS$12)<SUM($11:$11), IF(AND(BT$446:BT$495=\"\"), IF(AND(BS$13<>\"\", BT$13=\"\"), \"DV input required\", BS$12), IF(AND(OR(BT$446:BT$495=\"DV\"), BT$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BT$12)<SUM($11:$11), IF(AND(BU$446:BU$495=\"\"), IF(AND(BT$13<>\"\", BU$13=\"\"), \"DV input required\", BT$12), IF(AND(OR(BU$446:BU$495=\"DV\"), BU$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BU$12)<SUM($11:$11), IF(AND(BV$446:BV$495=\"\"), IF(AND(BU$13<>\"\", BV$13=\"\"), \"DV input required\", BU$12), IF(AND(OR(BV$446:BV$495=\"DV\"), BV$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BV$12)<SUM($11:$11), IF(AND(BW$446:BW$495=\"\"), IF(AND(BV$13<>\"\", BW$13=\"\"), \"DV input required\", BV$12), IF(AND(OR(BW$446:BW$495=\"DV\"), BW$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BW$12)<SUM($11:$11), IF(AND(BX$446:BX$495=\"\"), IF(AND(BW$13<>\"\", BX$13=\"\"), \"DV input required\", BW$12), IF(AND(OR(BX$446:BX$495=\"DV\"), BX$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BX$12)<SUM($11:$11), IF(AND(BY$446:BY$495=\"\"), IF(AND(BX$13<>\"\", BY$13=\"\"), \"DV input required\", BX$12), IF(AND(OR(BY$446:BY$495=\"DV\"), BY$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BY$12)<SUM($11:$11), IF(AND(BZ$446:BZ$495=\"\"), IF(AND(BY$13<>\"\", BZ$13=\"\"), \"DV input required\", BY$12), IF(AND(OR(BZ$446:BZ$495=\"DV\"), BZ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:BZ$12)<SUM($11:$11), IF(AND(CA$446:CA$495=\"\"), IF(AND(BZ$13<>\"\", CA$13=\"\"), \"DV input required\", BZ$12), IF(AND(OR(CA$446:CA$495=\"DV\"), CA$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CA$12)<SUM($11:$11), IF(AND(CB$446:CB$495=\"\"), IF(AND(CA$13<>\"\", CB$13=\"\"), \"DV input required\", CA$12), IF(AND(OR(CB$446:CB$495=\"DV\"), CB$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CB$12)<SUM($11:$11), IF(AND(CC$446:CC$495=\"\"), IF(AND(CB$13<>\"\", CC$13=\"\"), \"DV input required\", CB$12), IF(AND(OR(CC$446:CC$495=\"DV\"), CC$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CC$12)<SUM($11:$11), IF(AND(CD$446:CD$495=\"\"), IF(AND(CC$13<>\"\", CD$13=\"\"), \"DV input required\", CC$12), IF(AND(OR(CD$446:CD$495=\"DV\"), CD$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CD$12)<SUM($11:$11), IF(AND(CE$446:CE$495=\"\"), IF(AND(CD$13<>\"\", CE$13=\"\"), \"DV input required\", CD$12), IF(AND(OR(CE$446:CE$495=\"DV\"), CE$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$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$13=\"\"), \"DV input required\", \"\")), \"\")","v":""}]
[null,null,null,null,"Diminishing value multiplier",null,null,2,2,2,2,2]
[]
[null,null,null,"Starting TAB and actual gross capex - As commissioned ($m, nominal)"]
[null,null,null,null,"Asset Class",null,{"$f":"\"TAB (opening as at \"&$H$4&\")\"","v":"TAB (opening as at 2022-23)"},{"$f":"\"Actual gross capex (\"&H$4&\")\"","v":"Actual gross capex (2022-23)"},{"$f":"IF(COUNTA($H$16:H$16)<SUM($11:$11), \"Actual gross capex (\"&I$4&\")\", \"\")","v":"Actual gross capex (2023-24)"},{"$f":"IF(COUNTA($H$16:I$16)<SUM($11:$11), \"Actual gross capex (\"&J$4&\")\", \"\")","v":"Actual gross capex (2024-25)"},{"$f":"IF(COUNTA($H$16:J$16)<SUM($11:$11), \"Actual gross capex (\"&K$4&\")\", \"\")","v":"Actual gross capex (2025-26)"},{"$f":"IF(COUNTA($H$16:K$16)<SUM($11:$11), \"Actual gross capex (\"&L$4&\")\", \"\")","v":"Actual gross capex (2026-27)"},{"$f":"IF(COUNTA($H$16:L$16)<SUM($11:$11), \"Actual gross capex (\"&M$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:M$16)<SUM($11:$11), \"Actual gross capex (\"&N$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:N$16)<SUM($11:$11), \"Actual gross capex (\"&O$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:O$16)<SUM($11:$11), \"Actual gross capex (\"&P$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:P$16)<SUM($11:$11), \"Actual gross capex (\"&Q$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:Q$16)<SUM($11:$11), \"Actual gross capex (\"&R$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:R$16)<SUM($11:$11), \"Actual gross capex (\"&S$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:S$16)<SUM($11:$11), \"Actual gross capex (\"&T$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:T$16)<SUM($11:$11), \"Actual gross capex (\"&U$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:U$16)<SUM($11:$11), \"Actual gross capex (\"&V$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:V$16)<SUM($11:$11), \"Actual gross capex (\"&W$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:W$16)<SUM($11:$11), \"Actual gross capex (\"&X$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:X$16)<SUM($11:$11), \"Actual gross capex (\"&Y$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:Y$16)<SUM($11:$11), \"Actual gross capex (\"&Z$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:Z$16)<SUM($11:$11), \"Actual gross capex (\"&AA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AA$16)<SUM($11:$11), \"Actual gross capex (\"&AB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AB$16)<SUM($11:$11), \"Actual gross capex (\"&AC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AC$16)<SUM($11:$11), \"Actual gross capex (\"&AD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AD$16)<SUM($11:$11), \"Actual gross capex (\"&AE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AE$16)<SUM($11:$11), \"Actual gross capex (\"&AF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AF$16)<SUM($11:$11), \"Actual gross capex (\"&AG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AG$16)<SUM($11:$11), \"Actual gross capex (\"&AH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AH$16)<SUM($11:$11), \"Actual gross capex (\"&AI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AI$16)<SUM($11:$11), \"Actual gross capex (\"&AJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AJ$16)<SUM($11:$11), \"Actual gross capex (\"&AK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AK$16)<SUM($11:$11), \"Actual gross capex (\"&AL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AL$16)<SUM($11:$11), \"Actual gross capex (\"&AM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AM$16)<SUM($11:$11), \"Actual gross capex (\"&AN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AN$16)<SUM($11:$11), \"Actual gross capex (\"&AO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AO$16)<SUM($11:$11), \"Actual gross capex (\"&AP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AP$16)<SUM($11:$11), \"Actual gross capex (\"&AQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AQ$16)<SUM($11:$11), \"Actual gross capex (\"&AR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AR$16)<SUM($11:$11), \"Actual gross capex (\"&AS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AS$16)<SUM($11:$11), \"Actual gross capex (\"&AT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AT$16)<SUM($11:$11), \"Actual gross capex (\"&AU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AU$16)<SUM($11:$11), \"Actual gross capex (\"&AV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AV$16)<SUM($11:$11), \"Actual gross capex (\"&AW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AW$16)<SUM($11:$11), \"Actual gross capex (\"&AX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AX$16)<SUM($11:$11), \"Actual gross capex (\"&AY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AY$16)<SUM($11:$11), \"Actual gross capex (\"&AZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:AZ$16)<SUM($11:$11), \"Actual gross capex (\"&BA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BA$16)<SUM($11:$11), \"Actual gross capex (\"&BB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BB$16)<SUM($11:$11), \"Actual gross capex (\"&BC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BC$16)<SUM($11:$11), \"Actual gross capex (\"&BD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BD$16)<SUM($11:$11), \"Actual gross capex (\"&BE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BE$16)<SUM($11:$11), \"Actual gross capex (\"&BF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BF$16)<SUM($11:$11), \"Actual gross capex (\"&BG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BG$16)<SUM($11:$11), \"Actual gross capex (\"&BH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BH$16)<SUM($11:$11), \"Actual gross capex (\"&BI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BI$16)<SUM($11:$11), \"Actual gross capex (\"&BJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BJ$16)<SUM($11:$11), \"Actual gross capex (\"&BK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BK$16)<SUM($11:$11), \"Actual gross capex (\"&BL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BL$16)<SUM($11:$11), \"Actual gross capex (\"&BM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BM$16)<SUM($11:$11), \"Actual gross capex (\"&BN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BN$16)<SUM($11:$11), \"Actual gross capex (\"&BO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BO$16)<SUM($11:$11), \"Actual gross capex (\"&BP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BP$16)<SUM($11:$11), \"Actual gross capex (\"&BQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BQ$16)<SUM($11:$11), \"Actual gross capex (\"&BR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BR$16)<SUM($11:$11), \"Actual gross capex (\"&BS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BS$16)<SUM($11:$11), \"Actual gross capex (\"&BT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BT$16)<SUM($11:$11), \"Actual gross capex (\"&BU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BU$16)<SUM($11:$11), \"Actual gross capex (\"&BV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BV$16)<SUM($11:$11), \"Actual gross capex (\"&BW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BW$16)<SUM($11:$11), \"Actual gross capex (\"&BX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BX$16)<SUM($11:$11), \"Actual gross capex (\"&BY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BY$16)<SUM($11:$11), \"Actual gross capex (\"&BZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:BZ$16)<SUM($11:$11), \"Actual gross capex (\"&CA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CA$16)<SUM($11:$11), \"Actual gross capex (\"&CB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CB$16)<SUM($11:$11), \"Actual gross capex (\"&CC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CC$16)<SUM($11:$11), \"Actual gross capex (\"&CD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CD$16)<SUM($11:$11), \"Actual gross capex (\"&CE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CE$16)<SUM($11:$11), \"Actual gross capex (\"&CF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CF$16)<SUM($11:$11), \"Actual gross capex (\"&CG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CG$16)<SUM($11:$11), \"Actual gross capex (\"&CH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CH$16)<SUM($11:$11), \"Actual gross capex (\"&CI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CI$16)<SUM($11:$11), \"Actual gross capex (\"&CJ$4&\")\", \"\")","v":""}]
[]
[null,null,null,1,{"$f":"'RAB input'!E24","v":"Secondary"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E18,'[4]TAB roll forward'!$C$8:$C$57,0))","v":240.95593191924428},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":14.848150857779808},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":19.155476785441337},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":21.410996454525531},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":27.839941},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":34.673408999999999},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E18, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,2,{"$f":"'RAB input'!E25","v":"Switchgear"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E19,'[4]TAB roll forward'!$C$8:$C$57,0))","v":658.69177288146216},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":52.691098241752648},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":20.389341678105076},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":10.188298801334021},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":59.473421000000002},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":64.769188999999997},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E19, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,3,{"$f":"'RAB input'!E26","v":"Transformers"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E20,'[4]TAB roll forward'!$C$8:$C$57,0))","v":364.65862130627835},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":3.3832122437835577},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":17.359925580029177},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":10.812520725488527},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":51.714159000000002},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":91.913066000000001},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E20, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,4,{"$f":"'RAB input'!E27","v":"Reactive"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E21,'[4]TAB roll forward'!$C$8:$C$57,0))","v":68.137804064183143},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":2.5338666386105806},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":1.7074358666262193},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0.91169921890815719},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0.87517800000000001},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":1.3212010000000001},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E21, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,5,{"$f":"'RAB input'!E28","v":"Towers and Conductor"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E22,'[4]TAB roll forward'!$C$8:$C$57,0))","v":760.57672915966475},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":1.5154203294397743},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":3.7578938010730067},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":55.989632405430953},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":48.375354999999999},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":88.062518999999995},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E22, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,6,{"$f":"'RAB input'!E29","v":"Establishment"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E23,'[4]TAB roll forward'!$C$8:$C$57,0))","v":290.25573780416966},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":5.8275847704900539},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":7.821085643219126},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":7.0055514879132925},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":20.722286},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":37.844399000000003},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E23, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,7,{"$f":"'RAB input'!E30","v":"Communications"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E24,'[4]TAB roll forward'!$C$8:$C$57,0))","v":84.899637260264882},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":1.4126404780616788},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":7.2666501418096798},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":1.2972779658097711},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":20.095025},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":34.717081999999998},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E24, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,8,{"$f":"'RAB input'!E31","v":"Inventory"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E25,'[4]TAB roll forward'!$C$8:$C$57,0))","v":14.83056583933196},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":1.9279231216422033},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":2.2880039999999102E-2},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":1.0112732600000016},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E25, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,9,{"$f":"'RAB input'!E32","v":"IT"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E26,'[4]TAB roll forward'!$C$8:$C$57,0))","v":30.619006607696871},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":2.2201684214168624},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":1.0627886409838863},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":2.9800684568165665},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":9.7308920000000008},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":13.682},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E26, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,10,{"$f":"'RAB input'!E33","v":"Vehicles"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E27,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0.38758118190321},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0.16747539282788959},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0.87088608387151334},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0.58443400000000001},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":1.267509},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E27, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,11,{"$f":"'RAB input'!E34","v":"Other (non-network)"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E28,'[4]TAB roll forward'!$C$8:$C$57,0))","v":15.410258260468531},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":5.5593385217053743},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":1.8642515796113106},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":1.5616551821376055},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":1.2631589999999999},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":3},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E28, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,12,{"$f":"'RAB input'!E35","v":"Premises"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E29,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0.82461893113481588},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0.21187600000000001},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0.22500000000000001},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E29, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,13,{"$f":"'RAB input'!E36","v":"Land"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E30,'[4]TAB roll forward'!$C$8:$C$57,0))","v":70.286375617397383},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":1.1682486516232047},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E30, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,14,{"$f":"'RAB input'!E37","v":"Easements"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E31,'[4]TAB roll forward'!$C$8:$C$57,0))","v":94.570153549999986},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0.14628157375221099},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E31, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,15,{"$f":"'RAB input'!E38","v":"Equity raising costs (2003-08)"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E32,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E32, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,16,{"$f":"'RAB input'!E39","v":"Inventory Adjustment (Other non-network)"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E33,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E33, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,17,{"$f":"'RAB input'!E40","v":"Accelerated Depr"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E34,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E34, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,18,{"$f":"'RAB input'!E41","v":"Insulators - Already Decommissioned"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E35,'[4]TAB roll forward'!$C$8:$C$57,0))","v":7.6466377528563187},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E35, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,19,{"$f":"'RAB input'!E42","v":"Insulators - Decommission 2022-2027"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E36,'[4]TAB roll forward'!$C$8:$C$57,0))","v":2.2221737748742147},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E36, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,20,{"$f":"'RAB input'!E43","v":"Polymeric Insulators"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E37,'[4]TAB roll forward'!$C$8:$C$57,0))","v":55.481303177770613},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0.60160470102157038},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":6.5593329499350999},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":2.3537931386052335},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":12.399813},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":19.546893000000001},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E37, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,21,{"$f":"'RAB input'!E44","v":"Instrument Transformers - Already Decommissioned"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E38,'[4]TAB roll forward'!$C$8:$C$57,0))","v":14.684884289043364},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E38, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,22,{"$f":"'RAB input'!E45","v":"Instrument Transformers - Decommission 2022-2027"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E39,'[4]TAB roll forward'!$C$8:$C$57,0))","v":3.9113866327983073},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E39, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,23,{"$f":"'RAB input'!E46","v":0},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E40,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0}]
[null,null,null,24,{"$f":"'RAB input'!E47","v":"Lease L&B 2019-20 < 20 years rem life"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E41,'[4]TAB roll forward'!$C$8:$C$57,0))","v":12.413685951433429},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E41, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,25,{"$f":"'RAB input'!E48","v":"Lease L&B 2019-20 > 20 years rem life"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E42,'[4]TAB roll forward'!$C$8:$C$57,0))","v":21.217430288833572},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E42, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,26,{"$f":"'RAB input'!E49","v":"Lease L&B 2020-21"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E43,'[4]TAB roll forward'!$C$8:$C$57,0))","v":2.5060493469441383},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E43, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,27,{"$f":"'RAB input'!E50","v":"Lease L&B 2021-22"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E44,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0.26156257171311975},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E44, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,28,{"$f":"'RAB input'!E51","v":"Lease L&B 2022-23"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E45,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E45, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,29,{"$f":"'RAB input'!E52","v":"Lease L&B 2023-24"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E46,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E46, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,30,{"$f":"'RAB input'!E53","v":0},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E47,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0}]
[null,null,null,31,{"$f":"'RAB input'!E54","v":"Lease L&B 2025-26"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E48,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E48, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,32,{"$f":"'RAB input'!E55","v":"Lease L&B 2026-27"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E49,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":1.6483026148000006E-2},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E49, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,33,{"$f":"'RAB input'!E56","v":0},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E50,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0}]
[null,null,null,34,{"$f":"'RAB input'!E57","v":0},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E51,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0}]
[null,null,null,35,{"$f":"'RAB input'!E58","v":0},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E52,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0}]
[null,null,null,36,{"$f":"'RAB input'!E59","v":0},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E53,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0}]
[null,null,null,37,{"$f":"'RAB input'!E60","v":0},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E54,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0}]
[null,null,null,38,{"$f":"'RAB input'!E61","v":0},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E55,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0}]
[null,null,null,39,{"$f":"'RAB input'!E62","v":0},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E56,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0}]
[null,null,null,40,{"$f":"'RAB input'!E63","v":0},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E57,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0}]
[null,null,null,41,{"$f":"'RAB input'!E64","v":0},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E58,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0}]
[null,null,null,42,{"$f":"'RAB input'!E65","v":0},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E59,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0}]
[null,null,null,43,{"$f":"'RAB input'!E66","v":0},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E60,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0}]
[null,null,null,44,{"$f":"'RAB input'!E67","v":0},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E61,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0}]
[null,null,null,45,{"$f":"'RAB input'!E68","v":0},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E62,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0}]
[null,null,null,46,{"$f":"'RAB input'!E69","v":0},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E63,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0}]
[null,null,null,47,{"$f":"'RAB input'!E70","v":0},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E64,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0}]
[null,null,null,48,{"$f":"'RAB input'!E71","v":"Buildings - capital works"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E65,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E65, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E65, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E65, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E65, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0.75482800000000005},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E65, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":13.553952000000001},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E65, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E65, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0}]
[null,null,null,49,{"$f":"'RAB input'!E72","v":"In-house software"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E66,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E66, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":9.9803587537010969},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E66, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":9.8104040547848523},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E66, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":11.476544829678128},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E66, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":15.532522999999999},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E66, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":41.536684999999999},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E66, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E66, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0}]
[null,null,null,50,{"$f":"'RAB input'!E73","v":"Equity raising costs"},null,{"$f":"INDEX('[4]TAB roll forward'!$H$8:$H$57,MATCH($E67,'[4]TAB roll forward'!$C$8:$C$57,0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$24:$XFD$73, MATCH($E67, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Total",null,{"$f":"SUM(G18:G67)","v":2815.4499081694671},{"$f":"SUM(H18:H67)","v":102.6688424722331},96.923748335370973,129.05492968829049,269.57288999999997,446.11290400000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"SUM(BT18:BT67)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[]
[null,null,null,"Actual immediately expensed capex  - As commissioned ($m, nominal)"]
[null,null,null,null,"Asset Class",null,null,{"$f":"IF(H$16=\"\", \"\", \"Actual immediately expensed capex (\" & H$4 & \")\")","v":"Actual immediately expensed capex (2022-23)"},{"$f":"IF(I$16=\"\", \"\", \"Actual immediately expensed capex (\" & I$4 & \")\")","v":"Actual immediately expensed capex (2023-24)"},"Actual immediately expensed capex (2024-25)","Actual immediately expensed capex (2025-26)","Actual immediately expensed capex (2026-27)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$16=\"\", \"\", \"Actual immediately expensed capex (\" & BU$4 & \")\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,{"$f":"E18","v":"Secondary"},null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E72,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":1.6050153502046476},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E72,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":1.5309291346290375},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E72,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.44880704078038663},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E72,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":1.1592483500000001},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E72,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":1.5228009500000002}]
[null,null,null,null,"Switchgear",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E73,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":1.7556244396261287},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E73,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":2.9356510417208024},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E73,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":1.7572124103287459},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E73,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":2.02965865},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E73,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":2.3303787000000002}]
[null,null,null,null,"Transformers",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E74,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.94131350640782252},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E74,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":1.6298091489912307},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E74,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":1.1239097682969643},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E74,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":1.8812795},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E74,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":4.0045564000000002}]
[null,null,null,null,"Reactive",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E75,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.17690121},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E75,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.15320285},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E75,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.14955725},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E75,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":4.3758900000000003E-2},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E75,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":6.6060050000000009E-2}]
[null,null,null,null,"Towers and Conductor",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E76,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.11044073067172934},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E76,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":1.2316942850179933},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E76,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":30.953939464142579},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E76,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":5.651002449999992},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E76,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":3.57261585}]
[null,null,null,null,"Establishment",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E77,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.4568218064661268},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E77,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.10638567912631844},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E77,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.69886551960995025},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E77,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":1.05217545},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E77,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":1.3173324500000001}]
[null,null,null,null,"Communications",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E78,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.88139990000000001},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E78,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.52528348999999996},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E78,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.36923535453866729},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E78,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":1.1209143500000001},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E78,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":1.4938502000000002}]
[null,null,null,null,"Inventory",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E79,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E79,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E79,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E79,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E79,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"IT",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E80,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.12846899500000003},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E80,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":-9.9933589499999989E-2},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E80,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.76222877950000001},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E80,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.48654460000000005},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E80,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.68410000000000004}]
[null,null,null,null,"Vehicles",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E81,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E81,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E81,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E81,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E81,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"Other (non-network)",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E82,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":6.2449000000000001E-4},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E82,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E82,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E82,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E82,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"Premises",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E83,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E83,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E83,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E83,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E83,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"Land",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E84,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E84,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E84,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E84,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E84,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"Easements",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E85,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E85,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E85,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E85,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E85,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"Equity raising costs (2003-08)",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E86,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E86,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E86,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E86,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E86,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"Inventory Adjustment (Other non-network)",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E87,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E87,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E87,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E87,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E87,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"Accelerated Depr",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E88,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E88,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E88,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E88,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E88,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"Insulators - Already Decommissioned",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E89,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E89,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E89,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E89,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E89,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"Insulators - Decommission 2022-2027",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E90,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E90,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E90,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E90,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E90,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"Polymeric Insulators",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E91,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.11453032662354463},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E91,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.38331611150064687},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E91,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":2.9754802302716685E-2},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E91,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.61999064999999998},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E91,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.97734465000000004}]
[null,null,null,null,"Instrument Transformers - Already Decommissioned",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E92,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E92,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E92,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E92,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E92,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"Instrument Transformers - Decommission 2022-2027",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E93,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E93,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E93,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E93,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E93,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E94,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E94,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E94,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E94,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E94,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"Lease L&B 2019-20 < 20 years rem life",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E95,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E95,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E95,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E95,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E95,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"Lease L&B 2019-20 > 20 years rem life",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E96,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E96,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E96,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E96,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E96,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"Lease L&B 2020-21",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E97,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E97,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E97,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E97,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E97,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"Lease L&B 2021-22",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E98,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E98,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E98,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E98,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E98,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"Lease L&B 2022-23",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E99,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E99,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E99,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E99,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E99,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"Lease L&B 2023-24",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E100,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E100,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E100,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E100,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E100,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E101,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E101,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E101,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E101,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E101,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"Lease L&B 2025-26",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E102,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E102,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E102,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E102,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E102,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"Lease L&B 2026-27",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E103,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E103,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E103,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E103,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E103,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,{"$f":"E50","v":0},null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E104,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E104,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E104,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E104,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E104,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E105,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E105,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E105,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E105,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E105,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E106,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E106,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E106,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E106,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E106,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E107,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E107,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E107,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E107,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E107,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E108,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E108,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E108,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E108,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E108,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E109,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E109,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E109,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E109,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E109,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E110,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E110,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E110,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E110,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E110,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E111,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E111,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E111,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E111,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E111,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E112,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E112,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E112,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E112,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E112,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E113,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E113,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E113,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E113,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E113,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E114,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E114,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E114,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E114,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E114,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E115,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E115,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E115,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E115,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E115,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E116,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E116,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E116,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E116,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E116,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E117,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E117,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E117,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E117,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E117,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,0,null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E118,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E118,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E118,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E118,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E118,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"Buildings - capital works",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E119,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":4.0849199999999997E-3},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E119,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":-6.8454499999999995E-3},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E119,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":3.191E-4},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E119,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E119,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"In-house software",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E120,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.82110421499999997},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E120,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.26634815349999996},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E120,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.67129830050000006},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E120,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0.77662615000000002},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E120,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":2.0768342500000001}]
[null,null,null,null,"Equity raising costs",null,null,{"$f":"IFERROR(INDEX([5]Summary!D$7:D$48,MATCH($E121,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!E$7:E$48,MATCH($E121,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!F$7:F$48,MATCH($E121,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!G$7:G$48,MATCH($E121,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0},{"$f":"IFERROR(INDEX([5]Summary!H$7:H$48,MATCH($E121,[5]Summary!$B$7:$B$48,0))/10^6,0)","v":0}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H72:H121)","v":6.9963298899999993},8.6558408549860282,36.965127790000011,14.821199049999992,18.045873500000003,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS72:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual asset disposals - As decommissioned ($m, nominal)"]
[null,null,null,null,"Asset Class",null,null,{"$f":"IF(H$16=\"\", \"\", \"Actual asset disposals \n(\" & H$4 & \")\")","v":"Actual asset disposals \n(2022-23)"},{"$f":"IF(I$16=\"\", \"\", \"Actual asset disposals \n(\" & I$4 & \")\")","v":"Actual asset disposals \n(2023-24)"},"Actual asset disposals \n(2024-25)","Actual asset disposals \n(2025-26)","Actual asset disposals \n(2026-27)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$16=\"\", \"\", \"Actual asset disposals \n(\" & BU$4 & \")\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,"Switchgear",null,null,{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E127, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Reactive",null,null,{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E129, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Communications",null,null,{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E132, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"IT",null,null,{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E134, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Land",null,null,{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E138, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Inventory Adjustment (Other non-network)",null,null,{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E141, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Insulators - Already Decommissioned",null,null,{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E143, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Insulators - Decommission 2022-2027",null,null,{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E144, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,0]
[null,null,null,null,"Lease L&B 2020-21",null,null,{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E151, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Lease L&B 2023-24",null,null,{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E154, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Lease L&B 2026-27",null,null,{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E157, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Equity raising costs",null,null,{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$78:$XFD$127, MATCH($E175, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Asset Class",null,{"$f":"\"TAB remaining life (as at \n\"&$G$4&\")\"","v":"TAB remaining life (as at \n2021-22)"},{"$f":"IF(H$10<>\"\", \"Tax standard life (\" &H$10&\")\", \"\")","v":"Tax standard life (2023-27)"},{"$f":"IF(I$10<>\"\", \"Tax standard life (\" &I$10&\")\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"Tax standard life (\" &BU$10&\")\", \"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,"Switchgear",null,{"$f":"IFERROR(INDEX('[4]RFM input'!$X$7:$X$56,MATCH($E181,'[4]RFM input'!$F$7:$F$56,0)),0)","v":29.445281445818203},{"$f":"IFERROR(INDEX('[4]RFM input'!$Y$7:$Y$56,MATCH($E181,'[4]RFM input'!$F$7:$F$56,0)),0)","v":40}]
[null,null,null,null,"Transformers",null,{"$f":"IFERROR(INDEX('[4]RFM input'!$X$7:$X$56,MATCH($E182,'[4]RFM input'!$F$7:$F$56,0)),0)","v":28.296443171719037},{"$f":"IFERROR(INDEX('[4]RFM input'!$Y$7:$Y$56,MATCH($E182,'[4]RFM input'!$F$7:$F$56,0)),0)","v":40}]
[null,null,null,null,"Establishment",null,{"$f":"IFERROR(INDEX('[4]RFM input'!$X$7:$X$56,MATCH($E185,'[4]RFM input'!$F$7:$F$56,0)),0)","v":31.33413458000372},{"$f":"IFERROR(INDEX('[4]RFM input'!$Y$7:$Y$56,MATCH($E185,'[4]RFM input'!$F$7:$F$56,0)),0)","v":40}]
[null,null,null,null,"IT",null,{"$f":"IFERROR(INDEX('[4]RFM input'!$X$7:$X$56,MATCH($E188,'[4]RFM input'!$F$7:$F$56,0)),0)","v":2.6952483781240626},{"$f":"IFERROR(INDEX('[4]RFM input'!$Y$7:$Y$56,MATCH($E188,'[4]RFM input'!$F$7:$F$56,0)),0)","v":3.5}]
[null,null,null,null,"Land",null,{"$f":"IFERROR(INDEX('[4]RFM input'!$X$7:$X$56,MATCH($E192,'[4]RFM input'!$F$7:$F$56,0)),0)","v":"n/a"},{"$f":"IFERROR(INDEX('[4]RFM input'!$Y$7:$Y$56,MATCH($E192,'[4]RFM input'!$F$7:$F$56,0)),0)","v":"n/a"}]
[null,null,null,null,"Equity raising costs (2003-08)",null,{"$f":"IFERROR(INDEX('[4]RFM input'!$X$7:$X$56,MATCH($E194,'[4]RFM input'!$F$7:$F$56,0)),0)","v":0},{"$f":"IFERROR(INDEX('[4]RFM input'!$Y$7:$Y$56,MATCH($E194,'[4]RFM input'!$F$7:$F$56,0)),0)","v":"n/a"}]
[null,null,null,null,"Insulators - Already Decommissioned",null,{"$f":"IFERROR(INDEX('[4]RFM input'!$X$7:$X$56,MATCH($E197,'[4]RFM input'!$F$7:$F$56,0)),0)","v":1},{"$f":"IFERROR(INDEX('[4]RFM input'!$Y$7:$Y$56,MATCH($E197,'[4]RFM input'!$F$7:$F$56,0)),0)","v":1}]
[null,null,null,null,"Polymeric Insulators",null,{"$f":"IFERROR(INDEX('[4]RFM input'!$X$7:$X$56,MATCH($E199,'[4]RFM input'!$F$7:$F$56,0)),0)","v":13.379891757667309},{"$f":"IFERROR(INDEX('[4]RFM input'!$Y$7:$Y$56,MATCH($E199,'[4]RFM input'!$F$7:$F$56,0)),0)","v":35}]
[null,null,null,null,"Lease L&B 2019-20 < 20 years rem life",null,{"$f":"IFERROR(INDEX('[4]RFM input'!$X$7:$X$56,MATCH($E203,'[4]RFM input'!$F$7:$F$56,0)),0)","v":7.8231219752296903},{"$f":"IFERROR(INDEX('[4]RFM input'!$Y$7:$Y$56,MATCH($E203,'[4]RFM input'!$F$7:$F$56,0)),0)","v":"n/a"}]
[null,null,null,null,"Lease L&B 2019-20 > 20 years rem life",null,{"$f":"IFERROR(INDEX('[4]RFM input'!$X$7:$X$56,MATCH($E204,'[4]RFM input'!$F$7:$F$56,0)),0)","v":46.038241209979454},{"$f":"IFERROR(INDEX('[4]RFM input'!$Y$7:$Y$56,MATCH($E204,'[4]RFM input'!$F$7:$F$56,0)),0)","v":"n/a"}]
[null,null,null,null,"Lease L&B 2022-23",null,{"$f":"IFERROR(INDEX('[4]RFM input'!$X$7:$X$56,MATCH($E207,'[4]RFM input'!$F$7:$F$56,0)),0)","v":0},{"$f":"IFERROR(INDEX('[4]RFM input'!$Y$7:$Y$56,MATCH($E207,'[4]RFM input'!$F$7:$F$56,0)),0)","v":25}]
[null,null,null,null,"Lease L&B 2025-26",null,{"$f":"IFERROR(INDEX('[4]RFM input'!$X$7:$X$56,MATCH($E210,'[4]RFM input'!$F$7:$F$56,0)),0)","v":0},{"$f":"IFERROR(INDEX('[4]RFM input'!$Y$7:$Y$56,MATCH($E210,'[4]RFM input'!$F$7:$F$56,0)),0)","v":31.754800778754923}]
[null,null,null,null,0,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$X$7:$X$56,MATCH($E213,'[4]RFM input'!$F$7:$F$56,0)),0)","v":0},{"$f":"IFERROR(INDEX('[4]RFM input'!$Y$7:$Y$56,MATCH($E213,'[4]RFM input'!$F$7:$F$56,0)),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$X$7:$X$56,MATCH($E216,'[4]RFM input'!$F$7:$F$56,0)),0)","v":0},{"$f":"IFERROR(INDEX('[4]RFM input'!$Y$7:$Y$56,MATCH($E216,'[4]RFM input'!$F$7:$F$56,0)),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$X$7:$X$56,MATCH($E219,'[4]RFM input'!$F$7:$F$56,0)),0)","v":0},{"$f":"IFERROR(INDEX('[4]RFM input'!$Y$7:$Y$56,MATCH($E219,'[4]RFM input'!$F$7:$F$56,0)),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$X$7:$X$56,MATCH($E222,'[4]RFM input'!$F$7:$F$56,0)),0)","v":0},{"$f":"IFERROR(INDEX('[4]RFM input'!$Y$7:$Y$56,MATCH($E222,'[4]RFM input'!$F$7:$F$56,0)),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$X$7:$X$56,MATCH($E225,'[4]RFM input'!$F$7:$F$56,0)),0)","v":0},{"$f":"IFERROR(INDEX('[4]RFM input'!$Y$7:$Y$56,MATCH($E225,'[4]RFM input'!$F$7:$F$56,0)),0)","v":0}]
[null,null,null,null,0,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$X$7:$X$56,MATCH($E226,'[4]RFM input'!$F$7:$F$56,0)),0)","v":0},{"$f":"IFERROR(INDEX('[4]RFM input'!$Y$7:$Y$56,MATCH($E226,'[4]RFM input'!$F$7:$F$56,0)),0)","v":0}]
[]
[null,null,null,"RAB standard lives (years)"]
[null,null,null,null,"Transformers",null,null,{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":45},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E235, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Towers and Conductor",null,null,{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":60},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E237, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"IT",null,null,{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":5},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E241, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Premises",null,null,{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":10},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E244, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Equity raising costs (2003-08)",null,null,{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E247, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Inventory Adjustment (Other non-network)",null,null,{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":10},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E248, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Insulators - Already Decommissioned",null,null,{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":1},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E250, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Instrument Transformers - Already Decommissioned",null,null,{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":1},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E253, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Lease L&B 2019-20 > 20 years rem life",null,null,{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E257, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Lease L&B 2021-22",null,null,{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":"n/a"},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E259, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Lease L&B 2025-26",null,null,{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":31.754800778754923},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E263, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"In-house software",null,null,{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":5},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$132:$XFD$181, MATCH($E281, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Asset Class",null,null,{"$f":"IF(H11<1, \"Final year TAB adjustments (\"&H$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$285:H$285)=SUM($H$11:I$11)-1, \"Final year TAB adjustments (\" & I$4 & \")\", IF(OR(I$286:I$335<>\"\"), \"Mid-period asset adjustment (\" & I$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:I$285)=SUM($H$11:J$11)-1, \"Final year TAB adjustments (\" & J$4 & \")\", IF(OR(J$286:J$335<>\"\"), \"Mid-period asset adjustment (\" & J$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:J$285)=SUM($H$11:K$11)-1, \"Final year TAB adjustments (\" & K$4 & \")\", IF(OR(K$286:K$335<>\"\"), \"Mid-period asset adjustment (\" & K$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:K$285)=SUM($H$11:L$11)-1, \"Final year TAB adjustments (\" & L$4 & \")\", IF(OR(L$286:L$335<>\"\"), \"Mid-period asset adjustment (\" & L$4 & \")\", \"\"))","v":"Final year TAB adjustments (2026-27)"},{"$f":"IF(COUNTA($H$285:L$285)=SUM($H$11:M$11)-1, \"Final year TAB adjustments (\" & M$4 & \")\", IF(OR(M$286:M$335<>\"\"), \"Mid-period asset adjustment (\" & M$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:M$285)=SUM($H$11:N$11)-1, \"Final year TAB adjustments (\" & N$4 & \")\", IF(OR(N$286:N$335<>\"\"), \"Mid-period asset adjustment (\" & N$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:N$285)=SUM($H$11:O$11)-1, \"Final year TAB adjustments (\" & O$4 & \")\", IF(OR(O$286:O$335<>\"\"), \"Mid-period asset adjustment (\" & O$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:O$285)=SUM($H$11:P$11)-1, \"Final year TAB adjustments (\" & P$4 & \")\", IF(OR(P$286:P$335<>\"\"), \"Mid-period asset adjustment (\" & P$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:P$285)=SUM($H$11:Q$11)-1, \"Final year TAB adjustments (\" & Q$4 & \")\", IF(OR(Q$286:Q$335<>\"\"), \"Mid-period asset adjustment (\" & Q$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:Q$285)=SUM($H$11:R$11)-1, \"Final year TAB adjustments (\" & R$4 & \")\", IF(OR(R$286:R$335<>\"\"), \"Mid-period asset adjustment (\" & R$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:R$285)=SUM($H$11:S$11)-1, \"Final year TAB adjustments (\" & S$4 & \")\", IF(OR(S$286:S$335<>\"\"), \"Mid-period asset adjustment (\" & S$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:S$285)=SUM($H$11:T$11)-1, \"Final year TAB adjustments (\" & T$4 & \")\", IF(OR(T$286:T$335<>\"\"), \"Mid-period asset adjustment (\" & T$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:T$285)=SUM($H$11:U$11)-1, \"Final year TAB adjustments (\" & U$4 & \")\", IF(OR(U$286:U$335<>\"\"), \"Mid-period asset adjustment (\" & U$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:U$285)=SUM($H$11:V$11)-1, \"Final year TAB adjustments (\" & V$4 & \")\", IF(OR(V$286:V$335<>\"\"), \"Mid-period asset adjustment (\" & V$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:V$285)=SUM($H$11:W$11)-1, \"Final year TAB adjustments (\" & W$4 & \")\", IF(OR(W$286:W$335<>\"\"), \"Mid-period asset adjustment (\" & W$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:W$285)=SUM($H$11:X$11)-1, \"Final year TAB adjustments (\" & X$4 & \")\", IF(OR(X$286:X$335<>\"\"), \"Mid-period asset adjustment (\" & X$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:X$285)=SUM($H$11:Y$11)-1, \"Final year TAB adjustments (\" & Y$4 & \")\", IF(OR(Y$286:Y$335<>\"\"), \"Mid-period asset adjustment (\" & Y$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:Y$285)=SUM($H$11:Z$11)-1, \"Final year TAB adjustments (\" & Z$4 & \")\", IF(OR(Z$286:Z$335<>\"\"), \"Mid-period asset adjustment (\" & Z$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:Z$285)=SUM($H$11:AA$11)-1, \"Final year TAB adjustments (\" & AA$4 & \")\", IF(OR(AA$286:AA$335<>\"\"), \"Mid-period asset adjustment (\" & AA$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AA$285)=SUM($H$11:AB$11)-1, \"Final year TAB adjustments (\" & AB$4 & \")\", IF(OR(AB$286:AB$335<>\"\"), \"Mid-period asset adjustment (\" & AB$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AB$285)=SUM($H$11:AC$11)-1, \"Final year TAB adjustments (\" & AC$4 & \")\", IF(OR(AC$286:AC$335<>\"\"), \"Mid-period asset adjustment (\" & AC$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AC$285)=SUM($H$11:AD$11)-1, \"Final year TAB adjustments (\" & AD$4 & \")\", IF(OR(AD$286:AD$335<>\"\"), \"Mid-period asset adjustment (\" & AD$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AD$285)=SUM($H$11:AE$11)-1, \"Final year TAB adjustments (\" & AE$4 & \")\", IF(OR(AE$286:AE$335<>\"\"), \"Mid-period asset adjustment (\" & AE$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AE$285)=SUM($H$11:AF$11)-1, \"Final year TAB adjustments (\" & AF$4 & \")\", IF(OR(AF$286:AF$335<>\"\"), \"Mid-period asset adjustment (\" & AF$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AF$285)=SUM($H$11:AG$11)-1, \"Final year TAB adjustments (\" & AG$4 & \")\", IF(OR(AG$286:AG$335<>\"\"), \"Mid-period asset adjustment (\" & AG$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AG$285)=SUM($H$11:AH$11)-1, \"Final year TAB adjustments (\" & AH$4 & \")\", IF(OR(AH$286:AH$335<>\"\"), \"Mid-period asset adjustment (\" & AH$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AH$285)=SUM($H$11:AI$11)-1, \"Final year TAB adjustments (\" & AI$4 & \")\", IF(OR(AI$286:AI$335<>\"\"), \"Mid-period asset adjustment (\" & AI$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AI$285)=SUM($H$11:AJ$11)-1, \"Final year TAB adjustments (\" & AJ$4 & \")\", IF(OR(AJ$286:AJ$335<>\"\"), \"Mid-period asset adjustment (\" & AJ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AJ$285)=SUM($H$11:AK$11)-1, \"Final year TAB adjustments (\" & AK$4 & \")\", IF(OR(AK$286:AK$335<>\"\"), \"Mid-period asset adjustment (\" & AK$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AK$285)=SUM($H$11:AL$11)-1, \"Final year TAB adjustments (\" & AL$4 & \")\", IF(OR(AL$286:AL$335<>\"\"), \"Mid-period asset adjustment (\" & AL$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AL$285)=SUM($H$11:AM$11)-1, \"Final year TAB adjustments (\" & AM$4 & \")\", IF(OR(AM$286:AM$335<>\"\"), \"Mid-period asset adjustment (\" & AM$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AM$285)=SUM($H$11:AN$11)-1, \"Final year TAB adjustments (\" & AN$4 & \")\", IF(OR(AN$286:AN$335<>\"\"), \"Mid-period asset adjustment (\" & AN$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AN$285)=SUM($H$11:AO$11)-1, \"Final year TAB adjustments (\" & AO$4 & \")\", IF(OR(AO$286:AO$335<>\"\"), \"Mid-period asset adjustment (\" & AO$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AO$285)=SUM($H$11:AP$11)-1, \"Final year TAB adjustments (\" & AP$4 & \")\", IF(OR(AP$286:AP$335<>\"\"), \"Mid-period asset adjustment (\" & AP$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AP$285)=SUM($H$11:AQ$11)-1, \"Final year TAB adjustments (\" & AQ$4 & \")\", IF(OR(AQ$286:AQ$335<>\"\"), \"Mid-period asset adjustment (\" & AQ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AQ$285)=SUM($H$11:AR$11)-1, \"Final year TAB adjustments (\" & AR$4 & \")\", IF(OR(AR$286:AR$335<>\"\"), \"Mid-period asset adjustment (\" & AR$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AR$285)=SUM($H$11:AS$11)-1, \"Final year TAB adjustments (\" & AS$4 & \")\", IF(OR(AS$286:AS$335<>\"\"), \"Mid-period asset adjustment (\" & AS$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AS$285)=SUM($H$11:AT$11)-1, \"Final year TAB adjustments (\" & AT$4 & \")\", IF(OR(AT$286:AT$335<>\"\"), \"Mid-period asset adjustment (\" & AT$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AT$285)=SUM($H$11:AU$11)-1, \"Final year TAB adjustments (\" & AU$4 & \")\", IF(OR(AU$286:AU$335<>\"\"), \"Mid-period asset adjustment (\" & AU$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AU$285)=SUM($H$11:AV$11)-1, \"Final year TAB adjustments (\" & AV$4 & \")\", IF(OR(AV$286:AV$335<>\"\"), \"Mid-period asset adjustment (\" & AV$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AV$285)=SUM($H$11:AW$11)-1, \"Final year TAB adjustments (\" & AW$4 & \")\", IF(OR(AW$286:AW$335<>\"\"), \"Mid-period asset adjustment (\" & AW$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AW$285)=SUM($H$11:AX$11)-1, \"Final year TAB adjustments (\" & AX$4 & \")\", IF(OR(AX$286:AX$335<>\"\"), \"Mid-period asset adjustment (\" & AX$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AX$285)=SUM($H$11:AY$11)-1, \"Final year TAB adjustments (\" & AY$4 & \")\", IF(OR(AY$286:AY$335<>\"\"), \"Mid-period asset adjustment (\" & AY$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AY$285)=SUM($H$11:AZ$11)-1, \"Final year TAB adjustments (\" & AZ$4 & \")\", IF(OR(AZ$286:AZ$335<>\"\"), \"Mid-period asset adjustment (\" & AZ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:AZ$285)=SUM($H$11:BA$11)-1, \"Final year TAB adjustments (\" & BA$4 & \")\", IF(OR(BA$286:BA$335<>\"\"), \"Mid-period asset adjustment (\" & BA$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BA$285)=SUM($H$11:BB$11)-1, \"Final year TAB adjustments (\" & BB$4 & \")\", IF(OR(BB$286:BB$335<>\"\"), \"Mid-period asset adjustment (\" & BB$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BB$285)=SUM($H$11:BC$11)-1, \"Final year TAB adjustments (\" & BC$4 & \")\", IF(OR(BC$286:BC$335<>\"\"), \"Mid-period asset adjustment (\" & BC$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BC$285)=SUM($H$11:BD$11)-1, \"Final year TAB adjustments (\" & BD$4 & \")\", IF(OR(BD$286:BD$335<>\"\"), \"Mid-period asset adjustment (\" & BD$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BD$285)=SUM($H$11:BE$11)-1, \"Final year TAB adjustments (\" & BE$4 & \")\", IF(OR(BE$286:BE$335<>\"\"), \"Mid-period asset adjustment (\" & BE$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BE$285)=SUM($H$11:BF$11)-1, \"Final year TAB adjustments (\" & BF$4 & \")\", IF(OR(BF$286:BF$335<>\"\"), \"Mid-period asset adjustment (\" & BF$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BF$285)=SUM($H$11:BG$11)-1, \"Final year TAB adjustments (\" & BG$4 & \")\", IF(OR(BG$286:BG$335<>\"\"), \"Mid-period asset adjustment (\" & BG$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BG$285)=SUM($H$11:BH$11)-1, \"Final year TAB adjustments (\" & BH$4 & \")\", IF(OR(BH$286:BH$335<>\"\"), \"Mid-period asset adjustment (\" & BH$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BH$285)=SUM($H$11:BI$11)-1, \"Final year TAB adjustments (\" & BI$4 & \")\", IF(OR(BI$286:BI$335<>\"\"), \"Mid-period asset adjustment (\" & BI$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BI$285)=SUM($H$11:BJ$11)-1, \"Final year TAB adjustments (\" & BJ$4 & \")\", IF(OR(BJ$286:BJ$335<>\"\"), \"Mid-period asset adjustment (\" & BJ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BJ$285)=SUM($H$11:BK$11)-1, \"Final year TAB adjustments (\" & BK$4 & \")\", IF(OR(BK$286:BK$335<>\"\"), \"Mid-period asset adjustment (\" & BK$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BK$285)=SUM($H$11:BL$11)-1, \"Final year TAB adjustments (\" & BL$4 & \")\", IF(OR(BL$286:BL$335<>\"\"), \"Mid-period asset adjustment (\" & BL$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BL$285)=SUM($H$11:BM$11)-1, \"Final year TAB adjustments (\" & BM$4 & \")\", IF(OR(BM$286:BM$335<>\"\"), \"Mid-period asset adjustment (\" & BM$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BM$285)=SUM($H$11:BN$11)-1, \"Final year TAB adjustments (\" & BN$4 & \")\", IF(OR(BN$286:BN$335<>\"\"), \"Mid-period asset adjustment (\" & BN$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BN$285)=SUM($H$11:BO$11)-1, \"Final year TAB adjustments (\" & BO$4 & \")\", IF(OR(BO$286:BO$335<>\"\"), \"Mid-period asset adjustment (\" & BO$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BO$285)=SUM($H$11:BP$11)-1, \"Final year TAB adjustments (\" & BP$4 & \")\", IF(OR(BP$286:BP$335<>\"\"), \"Mid-period asset adjustment (\" & BP$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BP$285)=SUM($H$11:BQ$11)-1, \"Final year TAB adjustments (\" & BQ$4 & \")\", IF(OR(BQ$286:BQ$335<>\"\"), \"Mid-period asset adjustment (\" & BQ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BQ$285)=SUM($H$11:BR$11)-1, \"Final year TAB adjustments (\" & BR$4 & \")\", IF(OR(BR$286:BR$335<>\"\"), \"Mid-period asset adjustment (\" & BR$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BR$285)=SUM($H$11:BS$11)-1, \"Final year TAB adjustments (\" & BS$4 & \")\", IF(OR(BS$286:BS$335<>\"\"), \"Mid-period asset adjustment (\" & BS$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BS$285)=SUM($H$11:BT$11)-1, \"Final year TAB adjustments (\" & BT$4 & \")\", IF(OR(BT$286:BT$335<>\"\"), \"Mid-period asset adjustment (\" & BT$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BT$285)=SUM($H$11:BU$11)-1, \"Final year TAB adjustments (\" & BU$4 & \")\", IF(OR(BU$286:BU$335<>\"\"), \"Mid-period asset adjustment (\" & BU$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BU$285)=SUM($H$11:BV$11)-1, \"Final year TAB adjustments (\" & BV$4 & \")\", IF(OR(BV$286:BV$335<>\"\"), \"Mid-period asset adjustment (\" & BV$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BV$285)=SUM($H$11:BW$11)-1, \"Final year TAB adjustments (\" & BW$4 & \")\", IF(OR(BW$286:BW$335<>\"\"), \"Mid-period asset adjustment (\" & BW$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BW$285)=SUM($H$11:BX$11)-1, \"Final year TAB adjustments (\" & BX$4 & \")\", IF(OR(BX$286:BX$335<>\"\"), \"Mid-period asset adjustment (\" & BX$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BX$285)=SUM($H$11:BY$11)-1, \"Final year TAB adjustments (\" & BY$4 & \")\", IF(OR(BY$286:BY$335<>\"\"), \"Mid-period asset adjustment (\" & BY$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BY$285)=SUM($H$11:BZ$11)-1, \"Final year TAB adjustments (\" & BZ$4 & \")\", IF(OR(BZ$286:BZ$335<>\"\"), \"Mid-period asset adjustment (\" & BZ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:BZ$285)=SUM($H$11:CA$11)-1, \"Final year TAB adjustments (\" & CA$4 & \")\", IF(OR(CA$286:CA$335<>\"\"), \"Mid-period asset adjustment (\" & CA$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CA$285)=SUM($H$11:CB$11)-1, \"Final year TAB adjustments (\" & CB$4 & \")\", IF(OR(CB$286:CB$335<>\"\"), \"Mid-period asset adjustment (\" & CB$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CB$285)=SUM($H$11:CC$11)-1, \"Final year TAB adjustments (\" & CC$4 & \")\", IF(OR(CC$286:CC$335<>\"\"), \"Mid-period asset adjustment (\" & CC$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CC$285)=SUM($H$11:CD$11)-1, \"Final year TAB adjustments (\" & CD$4 & \")\", IF(OR(CD$286:CD$335<>\"\"), \"Mid-period asset adjustment (\" & CD$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CD$285)=SUM($H$11:CE$11)-1, \"Final year TAB adjustments (\" & CE$4 & \")\", IF(OR(CE$286:CE$335<>\"\"), \"Mid-period asset adjustment (\" & CE$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CE$285)=SUM($H$11:CF$11)-1, \"Final year TAB adjustments (\" & CF$4 & \")\", IF(OR(CF$286:CF$335<>\"\"), \"Mid-period asset adjustment (\" & CF$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CF$285)=SUM($H$11:CG$11)-1, \"Final year TAB adjustments (\" & CG$4 & \")\", IF(OR(CG$286:CG$335<>\"\"), \"Mid-period asset adjustment (\" & CG$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CG$285)=SUM($H$11:CH$11)-1, \"Final year TAB adjustments (\" & CH$4 & \")\", IF(OR(CH$286:CH$335<>\"\"), \"Mid-period asset adjustment (\" & CH$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CH$285)=SUM($H$11:CI$11)-1, \"Final year TAB adjustments (\" & CI$4 & \")\", IF(OR(CI$286:CI$335<>\"\"), \"Mid-period asset adjustment (\" & CI$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CI$285)=SUM($H$11:CJ$11)-1, \"Final year TAB adjustments (\" & CJ$4 & \")\", IF(OR(CJ$286:CJ$335<>\"\"), \"Mid-period asset adjustment (\" & CJ$4 & \")\", \"\"))","v":""}]
[null,null,null,null,{"$f":"E18","v":"Secondary"},null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$I$515:$I$564,MATCH($E286,'[4]RFM input'!$E$515:$E$565,0)),0)","v":31.860470050759336}]
[null,null,null,null,"Towers and Conductor",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$I$515:$I$564,MATCH($E290,'[4]RFM input'!$E$515:$E$565,0)),0)","v":35.496088739908515}]
[null,null,null,null,"Establishment",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$I$515:$I$564,MATCH($E291,'[4]RFM input'!$E$515:$E$565,0)),0)","v":7.0903581962887587}]
[null,null,null,null,"Vehicles",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$I$515:$I$564,MATCH($E295,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,"Premises",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$I$515:$I$564,MATCH($E297,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,"Equity raising costs (2003-08)",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$I$515:$I$564,MATCH($E300,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,"Accelerated Depr",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$I$515:$I$564,MATCH($E302,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,"Instrument Transformers - Already Decommissioned",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$I$515:$I$564,MATCH($E306,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,"Lease L&B 2019-20 < 20 years rem life",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$I$515:$I$564,MATCH($E309,'[4]RFM input'!$E$515:$E$565,0)),0)","v":-5.4039827407637668}]
[null,null,null,null,"Lease L&B 2021-22",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$I$515:$I$564,MATCH($E312,'[4]RFM input'!$E$515:$E$565,0)),0)","v":8.3646616705880278E-2}]
[null,null,null,null,"Lease L&B 2022-23",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$I$515:$I$564,MATCH($E313,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$I$515:$I$564,MATCH($E315,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$I$515:$I$564,MATCH($E319,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$I$515:$I$564,MATCH($E322,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$I$515:$I$564,MATCH($E324,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$I$515:$I$564,MATCH($E328,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$I$515:$I$564,MATCH($E331,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,"Buildings - capital works",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$I$515:$I$564,MATCH($E333,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,"In-house software",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$I$515:$I$564,MATCH($E334,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[]
[null,null,null,null,{"$f":"E18","v":"Secondary"},null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$K$515:$K$564,MATCH($E340,'[4]RFM input'!$E$515:$E$565,0)),0)","v":10.261621038255587}]
[null,null,null,null,"Reactive",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$K$515:$K$564,MATCH($E343,'[4]RFM input'!$E$515:$E$565,0)),0)","v":36.118688391890153}]
[null,null,null,null,"Communications",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$K$515:$K$564,MATCH($E346,'[4]RFM input'!$E$515:$E$565,0)),0)","v":11.381466917687563}]
[null,null,null,null,"Other (non-network)",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$K$515:$K$564,MATCH($E350,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,"Premises",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$K$515:$K$564,MATCH($E351,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,"Easements",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$K$515:$K$564,MATCH($E353,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,"Accelerated Depr",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$K$515:$K$564,MATCH($E356,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,"Instrument Transformers - Already Decommissioned",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$K$515:$K$564,MATCH($E360,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$K$515:$K$564,MATCH($E362,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,"Lease L&B 2020-21",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$K$515:$K$564,MATCH($E365,'[4]RFM input'!$E$515:$E$565,0)),0)","v":1}]
[null,null,null,null,"Lease L&B 2023-24",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$K$515:$K$564,MATCH($E368,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,"Lease L&B 2026-27",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$K$515:$K$564,MATCH($E371,'[4]RFM input'!$E$515:$E$565,0)),0)","v":15.401305620942686}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$K$515:$K$564,MATCH($E374,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$K$515:$K$564,MATCH($E375,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$K$515:$K$564,MATCH($E378,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$K$515:$K$564,MATCH($E380,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$K$515:$K$564,MATCH($E384,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,"Buildings - capital works",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$K$515:$K$564,MATCH($E387,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,"Equity raising costs",null,null,null,null,null,null,{"$f":"IFERROR(INDEX('[4]RFM input'!$K$515:$K$564,MATCH($E389,'[4]RFM input'!$E$515:$E$565,0)),0)","v":0}]
[null,null,null,null,{"$f":"E18","v":"Secondary"},null,null,{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":12.696985270023493},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E393, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Reactive",null,null,{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":36.102463701871592},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E396, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Establishment",null,null,{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":40.675874648444797},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E398, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Communications",null,null,{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":13.865619975948038},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E399, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Vehicles",null,null,{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E402, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Easements",null,null,{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E406, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Accelerated Depr",null,null,{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E409, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Polymeric Insulators",null,null,{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":35},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E412, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,0]
[null,null,null,null,"Lease L&B 2019-20 < 20 years rem life",null,null,{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":2.8231219752296903},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E416, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Lease L&B 2020-21",null,null,{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":1},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E418, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,"Lease L&B 2023-24",null,null,{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E421, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings - capital works",null,null,{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":{"$error":"#N/A"}},{"$f":"INDEX('RAB input'!$H$239:$XFD$288, MATCH($E440, 'RAB input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,{"$f":"E19","v":"Switchgear"},null,"SL","DV"]
[null,null,null,null,"Reactive",null,"SL","DV"]
[null,null,null,null,"Communications",null,"SL","DV"]
[null,null,null,null,"IT",null,"SL","DV"]
[null,null,null,null,"Land",null,"SL","DV"]
[null,null,null,null,"Inventory Adjustment (Other non-network)",null,"SL","DV"]
[null,null,null,null,"Accelerated Depr",null,"SL","DV"]
[null,null,null,null,"Polymeric Insulators",null,"SL","DV"]
[null,null,null,null,"Instrument Transformers - Already Decommissioned",null,"SL","DV"]
[null,null,null,null,"Instrument Transformers - Decommission 2022-2027",null,"SL","DV"]
[null,null,null,null,0]
[null,null,null,null,"Lease L&B 2019-20 < 20 years rem life",null,"SL","DV"]
[null,null,null,null,"Lease L&B 2019-20 > 20 years rem life",null,"SL","DV"]
[null,null,null,null,"Lease L&B 2020-21",null,"SL","DV"]
[null,null,null,null,"Lease L&B 2021-22",null,"SL","DV"]
[null,null,null,null,"Lease L&B 2022-23",null,null,"DV"]
[null,null,null,null,"Lease L&B 2023-24",null,null,"DV"]
[null,null,null,null,0]
[null,null,null,null,"Lease L&B 2025-26",null,null,"DV"]
[null,null,null,null,"Lease L&B 2026-27",null,null,"DV"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0,null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","","","","","","",""]
[null,null,null,null,"Buildings - capital works",null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"In-house software",null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"Equity raising costs",null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"RAB tracking","index":3,"n_rows":3704,"n_cols":88,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8)&\" - RAB tracking - Elec TNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"AusNet - RAB tracking - Elec TNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,null,null,{"$f":"\"Year ($m, real \"&'RAB input'!$G$4&\")\"","v":"Year ($m, real 2001-02)"},{"$f":"'RAB input'!G$4","v":"2001-02"},{"$f":"'RAB input'!H$4","v":"2002-03"},{"$f":"'RAB input'!I$4","v":"2003-04"},{"$f":"'RAB input'!J$4","v":"2004-05"},{"$f":"'RAB input'!K$4","v":"2005-06"},{"$f":"'RAB input'!L$4","v":"2006-07"},{"$f":"'RAB input'!M$4","v":"2007-08"},{"$f":"'RAB input'!N$4","v":"2008-09"},{"$f":"'RAB input'!O$4","v":"2009-10"},{"$f":"'RAB input'!P$4","v":"2010-11"},{"$f":"'RAB input'!Q$4","v":"2011-12"},{"$f":"'RAB input'!R$4","v":"2012-13"},{"$f":"'RAB input'!S$4","v":"2013-14"},{"$f":"'RAB input'!T$4","v":"2014-15"},{"$f":"'RAB input'!U$4","v":"2015-16"},{"$f":"'RAB input'!V$4","v":"2016-17"},{"$f":"'RAB input'!W$4","v":"2017-18"},{"$f":"'RAB input'!X$4","v":"2018-19"},{"$f":"'RAB input'!Y$4","v":"2019-20"},{"$f":"'RAB input'!Z$4","v":"2020-21"},{"$f":"'RAB input'!AA$4","v":"2021-22"},{"$f":"'RAB input'!AB$4","v":"2022-23"},{"$f":"'RAB input'!AC$4","v":"2023-24"},{"$f":"'RAB input'!AD$4","v":"2024-25"},{"$f":"'RAB input'!AE$4","v":"2025-26"},{"$f":"'RAB input'!AF$4","v":"2026-27"},{"$f":"'RAB input'!AG$4","v":"2027-28"},{"$f":"'RAB input'!AH$4","v":"2028-29"},{"$f":"'RAB input'!AI$4","v":"2029-30"},{"$f":"'RAB input'!AJ$4","v":"2030-31"},{"$f":"'RAB input'!AK$4","v":"2031-32"},{"$f":"'RAB input'!AL$4","v":"2032-33"},{"$f":"'RAB input'!AM$4","v":"2033-34"},{"$f":"'RAB input'!AN$4","v":"2034-35"},{"$f":"'RAB input'!AO$4","v":"2035-36"},{"$f":"'RAB input'!AP$4","v":"2036-37"},{"$f":"'RAB input'!AQ$4","v":"2037-38"},{"$f":"'RAB input'!AR$4","v":"2038-39"},{"$f":"'RAB input'!AS$4","v":"2039-40"},{"$f":"'RAB input'!AT$4","v":"2040-41"},{"$f":"'RAB input'!AU$4","v":"2041-42"},{"$f":"'RAB input'!AV$4","v":"2042-43"},{"$f":"'RAB input'!AW$4","v":"2043-44"},{"$f":"'RAB input'!AX$4","v":"2044-45"},{"$f":"'RAB input'!AY$4","v":"2045-46"},{"$f":"'RAB input'!AZ$4","v":"2046-47"},{"$f":"'RAB input'!BA$4","v":"2047-48"},{"$f":"'RAB input'!BB$4","v":"2048-49"},{"$f":"'RAB input'!BC$4","v":"2049-50"},{"$f":"'RAB input'!BD$4","v":"2050-51"},{"$f":"'RAB input'!BE$4","v":"2051-52"},{"$f":"'RAB input'!BF$4","v":"2052-53"},{"$f":"'RAB input'!BG$4","v":"2053-54"},{"$f":"'RAB input'!BH$4","v":"2054-55"},{"$f":"'RAB input'!BI$4","v":"2055-56"},{"$f":"'RAB input'!BJ$4","v":"2056-57"},{"$f":"'RAB input'!BK$4","v":"2057-58"},{"$f":"'RAB input'!BL$4","v":"2058-59"},{"$f":"'RAB input'!BM$4","v":"2059-60"},{"$f":"'RAB input'!BN$4","v":"2060-61"},{"$f":"'RAB input'!BO$4","v":"2061-62"},{"$f":"'RAB input'!BP$4","v":"2062-63"},{"$f":"'RAB input'!BQ$4","v":"2063-64"},{"$f":"'RAB input'!BR$4","v":"2064-65"},{"$f":"'RAB input'!BS$4","v":"2065-66"},{"$f":"'RAB input'!BT$4","v":"2066-67"},{"$f":"'RAB input'!BU$4","v":"2067-68"},{"$f":"'RAB input'!BV$4","v":"2068-69"},{"$f":"'RAB input'!BW$4","v":"2069-70"},{"$f":"'RAB input'!BX$4","v":"2070-71"},{"$f":"'RAB input'!BY$4","v":"2071-72"},{"$f":"'RAB input'!BZ$4","v":"2072-73"},{"$f":"'RAB input'!CA$4","v":"2073-74"},{"$f":"'RAB input'!CB$4","v":"2074-75"},{"$f":"'RAB input'!CC$4","v":"2075-76"},{"$f":"'RAB input'!CD$4","v":"2076-77"},{"$f":"'RAB input'!CE$4","v":"2077-78"},{"$f":"'RAB input'!CF$4","v":"2078-79"},{"$f":"'RAB input'!CG$4","v":"2079-80"},{"$f":"'RAB input'!CH$4","v":"2080-81"},{"$f":"'RAB input'!CI$4","v":"2081-82"},{"$f":"'RAB input'!CJ$4","v":"2082-83"}]
[null,null,null,null,null,null,0,{"$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]
[null,null,null,null,{"$f":"\"Asset class \"&E7","v":"Asset class 1"},{"$f":"INDEX('RAB input'!$E$24:$E$73, MATCH($E7, 'RAB input'!$D$24:$D$73, 0))","v":"Secondary"}]
[null,null,null,null,1,"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$24:$G$73, $E7)/'RAB input'!G$14","v":105.65122676886669},{"$f":"(INDEX('RAB input'!H$24:H$73, $E7)-INDEX('RAB input'!H$78:H$127, $E7))/'RAB input'!H$14*(1+'RAB input'!H$16)^0.5","v":1.6668772521942794},{"$f":"(INDEX('RAB input'!I$24:I$73, $E7)-INDEX('RAB input'!I$78:I$127, $E7))/'RAB input'!I$14*(1+'RAB input'!I$16)^0.5","v":11.147068424643917},{"$f":"(INDEX('RAB input'!J$24:J$73, $E7)-INDEX('RAB input'!J$78:J$127, $E7))/'RAB input'!J$14*(1+'RAB input'!J$16)^0.5","v":9.5461762211117183},{"$f":"(INDEX('RAB input'!K$24:K$73, $E7)-INDEX('RAB input'!K$78:K$127, $E7))/'RAB input'!K$14*(1+'RAB input'!K$16)^0.5","v":15.721470856081549},{"$f":"(INDEX('RAB input'!L$24:L$73, $E7)-INDEX('RAB input'!L$78:L$127, $E7))/'RAB input'!L$14*(1+'RAB input'!L$16)^0.5","v":17.935326592610039},{"$f":"(INDEX('RAB input'!M$24:M$73, $E7)-INDEX('RAB input'!M$78:M$127, $E7))/'RAB input'!M$14*(1+'RAB input'!M$16)^0.5","v":17.044802031184322},{"$f":"(INDEX('RAB input'!N$24:N$73, $E7)-INDEX('RAB input'!N$78:N$127, $E7))/'RAB input'!N$14*(1+'RAB input'!N$16)^0.5","v":6.3369275071340727},{"$f":"(INDEX('RAB input'!O$24:O$73, $E7)-INDEX('RAB input'!O$78:O$127, $E7))/'RAB input'!O$14*(1+'RAB input'!O$16)^0.5","v":2.4788236543332149},{"$f":"(INDEX('RAB input'!P$24:P$73, $E7)-INDEX('RAB input'!P$78:P$127, $E7))/'RAB input'!P$14*(1+'RAB input'!P$16)^0.5","v":8.3720131262817699},{"$f":"(INDEX('RAB input'!Q$24:Q$73, $E7)-INDEX('RAB input'!Q$78:Q$127, $E7))/'RAB input'!Q$14*(1+'RAB input'!Q$16)^0.5","v":9.6629541325007562},{"$f":"(INDEX('RAB input'!R$24:R$73, $E7)-INDEX('RAB input'!R$78:R$127, $E7))/'RAB input'!R$14*(1+'RAB input'!R$16)^0.5","v":10.6366546230943},{"$f":"(INDEX('RAB input'!S$24:S$73, $E7)-INDEX('RAB input'!S$78:S$127, $E7))/'RAB input'!S$14*(1+'RAB input'!S$16)^0.5","v":15.272513885558187},{"$f":"(INDEX('RAB input'!T$24:T$73, $E7)-INDEX('RAB input'!T$78:T$127, $E7))/'RAB input'!T$14*(1+'RAB input'!T$16)^0.5","v":29.961736798271193},{"$f":"(INDEX('RAB input'!U$24:U$73, $E7)-INDEX('RAB input'!U$78:U$127, $E7))/'RAB input'!U$14*(1+'RAB input'!U$16)^0.5","v":11.073169885582494},{"$f":"(INDEX('RAB input'!V$24:V$73, $E7)-INDEX('RAB input'!V$78:V$127, $E7))/'RAB input'!V$14*(1+'RAB input'!V$16)^0.5","v":20.519721528919185},{"$f":"(INDEX('RAB input'!W$24:W$73, $E7)-INDEX('RAB input'!W$78:W$127, $E7))/'RAB input'!W$14*(1+'RAB input'!W$16)^0.5","v":10.68793105423217},{"$f":"(INDEX('RAB input'!X$24:X$73, $E7)-INDEX('RAB input'!X$78:X$127, $E7))/'RAB input'!X$14*(1+'RAB input'!X$16)^0.5","v":8.9131162345259316},{"$f":"(INDEX('RAB input'!Y$24:Y$73, $E7)-INDEX('RAB input'!Y$78:Y$127, $E7))/'RAB input'!Y$14*(1+'RAB input'!Y$16)^0.5","v":16.326144145912078},{"$f":"(INDEX('RAB input'!Z$24:Z$73, $E7)-INDEX('RAB input'!Z$78:Z$127, $E7))/'RAB input'!Z$14*(1+'RAB input'!Z$16)^0.5","v":8.5478666791667717},{"$f":"(INDEX('RAB input'!AA$24:AA$73, $E7)-INDEX('RAB input'!AA$78:AA$127, $E7))/'RAB input'!AA$14*(1+'RAB input'!AA$16)^0.5","v":25.441480825343422},{"$f":"(INDEX('RAB input'!AB$24:AB$73, $E7)-INDEX('RAB input'!AB$78:AB$127, $E7))/'RAB input'!AB$14*(1+'RAB input'!AB$16)^0.5","v":9.7089730648126373},{"$f":"(INDEX('RAB input'!AC$24:AC$73, $E7)-INDEX('RAB input'!AC$78:AC$127, $E7))/'RAB input'!AC$14*(1+'RAB input'!AC$16)^0.5","v":11.570487103894182},{"$f":"(INDEX('RAB input'!AD$24:AD$73, $E7)-INDEX('RAB input'!AD$78:AD$127, $E7))/'RAB input'!AD$14*(1+'RAB input'!AD$16)^0.5","v":12.128300399224111},{"$f":"(INDEX('RAB input'!AE$24:AE$73, $E7)-INDEX('RAB input'!AE$78:AE$127, $E7))/'RAB input'!AE$14*(1+'RAB input'!AE$16)^0.5","v":15.323720962176154},{"$f":"(INDEX('RAB input'!AF$24:AF$73, $E7)-INDEX('RAB input'!AF$78:AF$127, $E7))/'RAB input'!AF$14*(1+'RAB input'!AF$16)^0.5","v":18.655304216397468},{"$f":"(INDEX('RAB input'!AG$24:AG$73, $E7)-INDEX('RAB input'!AG$78:AG$127, $E7))/'RAB input'!AG$14*(1+'RAB input'!AG$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$24:AH$73, $E7)-INDEX('RAB input'!AH$78:AH$127, $E7))/'RAB input'!AH$14*(1+'RAB input'!AH$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$24:AI$73, $E7)-INDEX('RAB input'!AI$78:AI$127, $E7))/'RAB input'!AI$14*(1+'RAB input'!AI$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$24:AJ$73, $E7)-INDEX('RAB input'!AJ$78:AJ$127, $E7))/'RAB input'!AJ$14*(1+'RAB input'!AJ$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$24:AK$73, $E7)-INDEX('RAB input'!AK$78:AK$127, $E7))/'RAB input'!AK$14*(1+'RAB input'!AK$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$24:AL$73, $E7)-INDEX('RAB input'!AL$78:AL$127, $E7))/'RAB input'!AL$14*(1+'RAB input'!AL$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$24:AM$73, $E7)-INDEX('RAB input'!AM$78:AM$127, $E7))/'RAB input'!AM$14*(1+'RAB input'!AM$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$24:AN$73, $E7)-INDEX('RAB input'!AN$78:AN$127, $E7))/'RAB input'!AN$14*(1+'RAB input'!AN$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$24:AO$73, $E7)-INDEX('RAB input'!AO$78:AO$127, $E7))/'RAB input'!AO$14*(1+'RAB input'!AO$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$24:AP$73, $E7)-INDEX('RAB input'!AP$78:AP$127, $E7))/'RAB input'!AP$14*(1+'RAB input'!AP$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$24:AQ$73, $E7)-INDEX('RAB input'!AQ$78:AQ$127, $E7))/'RAB input'!AQ$14*(1+'RAB input'!AQ$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$24:AR$73, $E7)-INDEX('RAB input'!AR$78:AR$127, $E7))/'RAB input'!AR$14*(1+'RAB input'!AR$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$24:AS$73, $E7)-INDEX('RAB input'!AS$78:AS$127, $E7))/'RAB input'!AS$14*(1+'RAB input'!AS$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$24:AT$73, $E7)-INDEX('RAB input'!AT$78:AT$127, $E7))/'RAB input'!AT$14*(1+'RAB input'!AT$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$24:AU$73, $E7)-INDEX('RAB input'!AU$78:AU$127, $E7))/'RAB input'!AU$14*(1+'RAB input'!AU$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$24:AV$73, $E7)-INDEX('RAB input'!AV$78:AV$127, $E7))/'RAB input'!AV$14*(1+'RAB input'!AV$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$24:AW$73, $E7)-INDEX('RAB input'!AW$78:AW$127, $E7))/'RAB input'!AW$14*(1+'RAB input'!AW$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$24:AX$73, $E7)-INDEX('RAB input'!AX$78:AX$127, $E7))/'RAB input'!AX$14*(1+'RAB input'!AX$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$24:AY$73, $E7)-INDEX('RAB input'!AY$78:AY$127, $E7))/'RAB input'!AY$14*(1+'RAB input'!AY$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$24:AZ$73, $E7)-INDEX('RAB input'!AZ$78:AZ$127, $E7))/'RAB input'!AZ$14*(1+'RAB input'!AZ$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$24:BA$73, $E7)-INDEX('RAB input'!BA$78:BA$127, $E7))/'RAB input'!BA$14*(1+'RAB input'!BA$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$24:BB$73, $E7)-INDEX('RAB input'!BB$78:BB$127, $E7))/'RAB input'!BB$14*(1+'RAB input'!BB$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$24:BC$73, $E7)-INDEX('RAB input'!BC$78:BC$127, $E7))/'RAB input'!BC$14*(1+'RAB input'!BC$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$24:BD$73, $E7)-INDEX('RAB input'!BD$78:BD$127, $E7))/'RAB input'!BD$14*(1+'RAB input'!BD$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$24:BE$73, $E7)-INDEX('RAB input'!BE$78:BE$127, $E7))/'RAB input'!BE$14*(1+'RAB input'!BE$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$24:BF$73, $E7)-INDEX('RAB input'!BF$78:BF$127, $E7))/'RAB input'!BF$14*(1+'RAB input'!BF$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$24:BG$73, $E7)-INDEX('RAB input'!BG$78:BG$127, $E7))/'RAB input'!BG$14*(1+'RAB input'!BG$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$24:BH$73, $E7)-INDEX('RAB input'!BH$78:BH$127, $E7))/'RAB input'!BH$14*(1+'RAB input'!BH$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$24:BI$73, $E7)-INDEX('RAB input'!BI$78:BI$127, $E7))/'RAB input'!BI$14*(1+'RAB input'!BI$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$24:BJ$73, $E7)-INDEX('RAB input'!BJ$78:BJ$127, $E7))/'RAB input'!BJ$14*(1+'RAB input'!BJ$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$24:BK$73, $E7)-INDEX('RAB input'!BK$78:BK$127, $E7))/'RAB input'!BK$14*(1+'RAB input'!BK$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$24:BL$73, $E7)-INDEX('RAB input'!BL$78:BL$127, $E7))/'RAB input'!BL$14*(1+'RAB input'!BL$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$24:BM$73, $E7)-INDEX('RAB input'!BM$78:BM$127, $E7))/'RAB input'!BM$14*(1+'RAB input'!BM$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$24:BN$73, $E7)-INDEX('RAB input'!BN$78:BN$127, $E7))/'RAB input'!BN$14*(1+'RAB input'!BN$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$24:BO$73, $E7)-INDEX('RAB input'!BO$78:BO$127, $E7))/'RAB input'!BO$14*(1+'RAB input'!BO$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$24:BP$73, $E7)-INDEX('RAB input'!BP$78:BP$127, $E7))/'RAB input'!BP$14*(1+'RAB input'!BP$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$24:BQ$73, $E7)-INDEX('RAB input'!BQ$78:BQ$127, $E7))/'RAB input'!BQ$14*(1+'RAB input'!BQ$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$24:BR$73, $E7)-INDEX('RAB input'!BR$78:BR$127, $E7))/'RAB input'!BR$14*(1+'RAB input'!BR$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$24:BS$73, $E7)-INDEX('RAB input'!BS$78:BS$127, $E7))/'RAB input'!BS$14*(1+'RAB input'!BS$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$24:BT$73, $E7)-INDEX('RAB input'!BT$78:BT$127, $E7))/'RAB input'!BT$14*(1+'RAB input'!BT$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$24:BU$73, $E7)-INDEX('RAB input'!BU$78:BU$127, $E7))/'RAB input'!BU$14*(1+'RAB input'!BU$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BV$24:BV$73, $E7)-INDEX('RAB input'!BV$78:BV$127, $E7))/'RAB input'!BV$14*(1+'RAB input'!BV$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BW$24:BW$73, $E7)-INDEX('RAB input'!BW$78:BW$127, $E7))/'RAB input'!BW$14*(1+'RAB input'!BW$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BX$24:BX$73, $E7)-INDEX('RAB input'!BX$78:BX$127, $E7))/'RAB input'!BX$14*(1+'RAB input'!BX$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BY$24:BY$73, $E7)-INDEX('RAB input'!BY$78:BY$127, $E7))/'RAB input'!BY$14*(1+'RAB input'!BY$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BZ$24:BZ$73, $E7)-INDEX('RAB input'!BZ$78:BZ$127, $E7))/'RAB input'!BZ$14*(1+'RAB input'!BZ$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CA$24:CA$73, $E7)-INDEX('RAB input'!CA$78:CA$127, $E7))/'RAB input'!CA$14*(1+'RAB input'!CA$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CB$24:CB$73, $E7)-INDEX('RAB input'!CB$78:CB$127, $E7))/'RAB input'!CB$14*(1+'RAB input'!CB$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CC$24:CC$73, $E7)-INDEX('RAB input'!CC$78:CC$127, $E7))/'RAB input'!CC$14*(1+'RAB input'!CC$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CD$24:CD$73, $E7)-INDEX('RAB input'!CD$78:CD$127, $E7))/'RAB input'!CD$14*(1+'RAB input'!CD$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CE$24:CE$73, $E7)-INDEX('RAB input'!CE$78:CE$127, $E7))/'RAB input'!CE$14*(1+'RAB input'!CE$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CF$24:CF$73, $E7)-INDEX('RAB input'!CF$78:CF$127, $E7))/'RAB input'!CF$14*(1+'RAB input'!CF$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CG$24:CG$73, $E7)-INDEX('RAB input'!CG$78:CG$127, $E7))/'RAB input'!CG$14*(1+'RAB input'!CG$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CH$24:CH$73, $E7)-INDEX('RAB input'!CH$78:CH$127, $E7))/'RAB input'!CH$14*(1+'RAB input'!CH$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CI$24:CI$73, $E7)-INDEX('RAB input'!CI$78:CI$127, $E7))/'RAB input'!CI$14*(1+'RAB input'!CI$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CJ$24:CJ$73, $E7)-INDEX('RAB input'!CJ$78:CJ$127, $E7))/'RAB input'!CJ$14*(1+'RAB input'!CJ$16)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$132:$G$181, $E7)=\"\", IF($G7=0, 0, F8), INDEX('RAB input'!$G$132:$G$181, $E7))","v":10.75},{"$f":"IF(INDEX('RAB input'!H$132:H$181, $E7)=\"\", G8, INDEX('RAB input'!H$132:H$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!I$132:I$181, $E7)=\"\", H8, INDEX('RAB input'!I$132:I$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!J$132:J$181, $E7)=\"\", I8, INDEX('RAB input'!J$132:J$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!K$132:K$181, $E7)=\"\", J8, INDEX('RAB input'!K$132:K$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!L$132:L$181, $E7)=\"\", K8, INDEX('RAB input'!L$132:L$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!M$132:M$181, $E7)=\"\", L8, INDEX('RAB input'!M$132:M$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!N$132:N$181, $E7)=\"\", M8, INDEX('RAB input'!N$132:N$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!O$132:O$181, $E7)=\"\", N8, INDEX('RAB input'!O$132:O$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!P$132:P$181, $E7)=\"\", O8, INDEX('RAB input'!P$132:P$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!Q$132:Q$181, $E7)=\"\", P8, INDEX('RAB input'!Q$132:Q$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!R$132:R$181, $E7)=\"\", Q8, INDEX('RAB input'!R$132:R$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!S$132:S$181, $E7)=\"\", R8, INDEX('RAB input'!S$132:S$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!T$132:T$181, $E7)=\"\", S8, INDEX('RAB input'!T$132:T$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!U$132:U$181, $E7)=\"\", T8, INDEX('RAB input'!U$132:U$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!V$132:V$181, $E7)=\"\", U8, INDEX('RAB input'!V$132:V$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!W$132:W$181, $E7)=\"\", V8, INDEX('RAB input'!W$132:W$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!X$132:X$181, $E7)=\"\", W8, INDEX('RAB input'!X$132:X$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!Y$132:Y$181, $E7)=\"\", X8, INDEX('RAB input'!Y$132:Y$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!Z$132:Z$181, $E7)=\"\", Y8, INDEX('RAB input'!Z$132:Z$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AA$132:AA$181, $E7)=\"\", Z8, INDEX('RAB input'!AA$132:AA$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AB$132:AB$181, $E7)=\"\", AA8, INDEX('RAB input'!AB$132:AB$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AC$132:AC$181, $E7)=\"\", AB8, INDEX('RAB input'!AC$132:AC$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AD$132:AD$181, $E7)=\"\", AC8, INDEX('RAB input'!AD$132:AD$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AE$132:AE$181, $E7)=\"\", AD8, INDEX('RAB input'!AE$132:AE$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AF$132:AF$181, $E7)=\"\", AE8, INDEX('RAB input'!AF$132:AF$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AG$132:AG$181, $E7)=\"\", AF8, INDEX('RAB input'!AG$132:AG$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AH$132:AH$181, $E7)=\"\", AG8, INDEX('RAB input'!AH$132:AH$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AI$132:AI$181, $E7)=\"\", AH8, INDEX('RAB input'!AI$132:AI$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AJ$132:AJ$181, $E7)=\"\", AI8, INDEX('RAB input'!AJ$132:AJ$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AK$132:AK$181, $E7)=\"\", AJ8, INDEX('RAB input'!AK$132:AK$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AL$132:AL$181, $E7)=\"\", AK8, INDEX('RAB input'!AL$132:AL$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AM$132:AM$181, $E7)=\"\", AL8, INDEX('RAB input'!AM$132:AM$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AN$132:AN$181, $E7)=\"\", AM8, INDEX('RAB input'!AN$132:AN$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AO$132:AO$181, $E7)=\"\", AN8, INDEX('RAB input'!AO$132:AO$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AP$132:AP$181, $E7)=\"\", AO8, INDEX('RAB input'!AP$132:AP$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AQ$132:AQ$181, $E7)=\"\", AP8, INDEX('RAB input'!AQ$132:AQ$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AR$132:AR$181, $E7)=\"\", AQ8, INDEX('RAB input'!AR$132:AR$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AS$132:AS$181, $E7)=\"\", AR8, INDEX('RAB input'!AS$132:AS$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AT$132:AT$181, $E7)=\"\", AS8, INDEX('RAB input'!AT$132:AT$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AU$132:AU$181, $E7)=\"\", AT8, INDEX('RAB input'!AU$132:AU$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AV$132:AV$181, $E7)=\"\", AU8, INDEX('RAB input'!AV$132:AV$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AW$132:AW$181, $E7)=\"\", AV8, INDEX('RAB input'!AW$132:AW$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AX$132:AX$181, $E7)=\"\", AW8, INDEX('RAB input'!AX$132:AX$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AY$132:AY$181, $E7)=\"\", AX8, INDEX('RAB input'!AY$132:AY$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!AZ$132:AZ$181, $E7)=\"\", AY8, INDEX('RAB input'!AZ$132:AZ$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BA$132:BA$181, $E7)=\"\", AZ8, INDEX('RAB input'!BA$132:BA$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BB$132:BB$181, $E7)=\"\", BA8, INDEX('RAB input'!BB$132:BB$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BC$132:BC$181, $E7)=\"\", BB8, INDEX('RAB input'!BC$132:BC$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BD$132:BD$181, $E7)=\"\", BC8, INDEX('RAB input'!BD$132:BD$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BE$132:BE$181, $E7)=\"\", BD8, INDEX('RAB input'!BE$132:BE$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BF$132:BF$181, $E7)=\"\", BE8, INDEX('RAB input'!BF$132:BF$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BG$132:BG$181, $E7)=\"\", BF8, INDEX('RAB input'!BG$132:BG$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BH$132:BH$181, $E7)=\"\", BG8, INDEX('RAB input'!BH$132:BH$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BI$132:BI$181, $E7)=\"\", BH8, INDEX('RAB input'!BI$132:BI$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BJ$132:BJ$181, $E7)=\"\", BI8, INDEX('RAB input'!BJ$132:BJ$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BK$132:BK$181, $E7)=\"\", BJ8, INDEX('RAB input'!BK$132:BK$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BL$132:BL$181, $E7)=\"\", BK8, INDEX('RAB input'!BL$132:BL$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BM$132:BM$181, $E7)=\"\", BL8, INDEX('RAB input'!BM$132:BM$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BN$132:BN$181, $E7)=\"\", BM8, INDEX('RAB input'!BN$132:BN$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BO$132:BO$181, $E7)=\"\", BN8, INDEX('RAB input'!BO$132:BO$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BP$132:BP$181, $E7)=\"\", BO8, INDEX('RAB input'!BP$132:BP$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BQ$132:BQ$181, $E7)=\"\", BP8, INDEX('RAB input'!BQ$132:BQ$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BR$132:BR$181, $E7)=\"\", BQ8, INDEX('RAB input'!BR$132:BR$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BS$132:BS$181, $E7)=\"\", BR8, INDEX('RAB input'!BS$132:BS$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BT$132:BT$181, $E7)=\"\", BS8, INDEX('RAB input'!BT$132:BT$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BU$132:BU$181, $E7)=\"\", BT8, INDEX('RAB input'!BU$132:BU$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BV$132:BV$181, $E7)=\"\", BU8, INDEX('RAB input'!BV$132:BV$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BW$132:BW$181, $E7)=\"\", BV8, INDEX('RAB input'!BW$132:BW$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BX$132:BX$181, $E7)=\"\", BW8, INDEX('RAB input'!BX$132:BX$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BY$132:BY$181, $E7)=\"\", BX8, INDEX('RAB input'!BY$132:BY$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!BZ$132:BZ$181, $E7)=\"\", BY8, INDEX('RAB input'!BZ$132:BZ$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!CA$132:CA$181, $E7)=\"\", BZ8, INDEX('RAB input'!CA$132:CA$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!CB$132:CB$181, $E7)=\"\", CA8, INDEX('RAB input'!CB$132:CB$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!CC$132:CC$181, $E7)=\"\", CB8, INDEX('RAB input'!CC$132:CC$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!CD$132:CD$181, $E7)=\"\", CC8, INDEX('RAB input'!CD$132:CD$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!CE$132:CE$181, $E7)=\"\", CD8, INDEX('RAB input'!CE$132:CE$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!CF$132:CF$181, $E7)=\"\", CE8, INDEX('RAB input'!CF$132:CF$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!CG$132:CG$181, $E7)=\"\", CF8, INDEX('RAB input'!CG$132:CG$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!CH$132:CH$181, $E7)=\"\", CG8, INDEX('RAB input'!CH$132:CH$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!CI$132:CI$181, $E7)=\"\", CH8, INDEX('RAB input'!CI$132:CI$181, $E7))","v":15},{"$f":"IF(INDEX('RAB input'!CJ$132:CJ$181, $E7)=\"\", CI8, INDEX('RAB input'!CJ$132:CJ$181, $E7))","v":15}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$346:$G$395, $E7)+INDEX('RAB input'!$G$292:$G$341, $E7)*(INDEX(rvanillaWACC, 'RAB input'!$H$11+2)-1)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$292:H$341, $E7)/'RAB input'!H$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$19-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$292:I$341, $E7)/'RAB input'!I$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$19-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$292:J$341, $E7)/'RAB input'!J$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$19-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$292:K$341, $E7)/'RAB input'!K$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$19-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$292:L$341, $E7)/'RAB input'!L$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$19-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$292:M$341, $E7)/'RAB input'!M$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$19-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$292:N$341, $E7)/'RAB input'!N$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$19-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$292:O$341, $E7)/'RAB input'!O$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$19-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$292:P$341, $E7)/'RAB input'!P$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$19-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$292:Q$341, $E7)/'RAB input'!Q$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$19-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$292:R$341, $E7)/'RAB input'!R$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$19-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$292:S$341, $E7)/'RAB input'!S$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$19-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$292:T$341, $E7)/'RAB input'!T$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$19-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$292:U$341, $E7)/'RAB input'!U$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$19-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$292:V$341, $E7)/'RAB input'!V$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$19-1))","v":-0.11290962175580084},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$292:W$341, $E7)/'RAB input'!W$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$19-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$292:X$341, $E7)/'RAB input'!X$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$19-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$292:Y$341, $E7)/'RAB input'!Y$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$19-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$292:Z$341, $E7)/'RAB input'!Z$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$19-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$292:AA$341, $E7)/'RAB input'!AA$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$19-1))","v":-0.29211260587591159},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$292:AB$341, $E7)/'RAB input'!AB$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$19-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$292:AC$341, $E7)/'RAB input'!AC$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$19-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$292:AD$341, $E7)/'RAB input'!AD$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$19-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$292:AE$341, $E7)/'RAB input'!AE$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$19-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$292:AF$341, $E7)/'RAB input'!AF$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$19-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$292:AG$341, $E7)/'RAB input'!AG$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$19-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$292:AH$341, $E7)/'RAB input'!AH$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$19-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$292:AI$341, $E7)/'RAB input'!AI$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$19-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$292:AJ$341, $E7)/'RAB input'!AJ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$19-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$292:AK$341, $E7)/'RAB input'!AK$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$19-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$292:AL$341, $E7)/'RAB input'!AL$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$19-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$292:AM$341, $E7)/'RAB input'!AM$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$19-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$292:AN$341, $E7)/'RAB input'!AN$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$19-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$292:AO$341, $E7)/'RAB input'!AO$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$19-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$292:AP$341, $E7)/'RAB input'!AP$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$19-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$292:AQ$341, $E7)/'RAB input'!AQ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$19-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$292:AR$341, $E7)/'RAB input'!AR$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$19-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$292:AS$341, $E7)/'RAB input'!AS$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$19-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$292:AT$341, $E7)/'RAB input'!AT$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$19-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$292:AU$341, $E7)/'RAB input'!AU$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$19-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$292:AV$341, $E7)/'RAB input'!AV$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$19-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$292:AW$341, $E7)/'RAB input'!AW$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$19-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$292:AX$341, $E7)/'RAB input'!AX$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$19-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$292:AY$341, $E7)/'RAB input'!AY$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$19-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$292:AZ$341, $E7)/'RAB input'!AZ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$19-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$292:BA$341, $E7)/'RAB input'!BA$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$19-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$292:BB$341, $E7)/'RAB input'!BB$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$19-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$292:BC$341, $E7)/'RAB input'!BC$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$19-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$292:BD$341, $E7)/'RAB input'!BD$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$19-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$292:BE$341, $E7)/'RAB input'!BE$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$19-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$292:BF$341, $E7)/'RAB input'!BF$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$19-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$292:BG$341, $E7)/'RAB input'!BG$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$19-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$292:BH$341, $E7)/'RAB input'!BH$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$19-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$292:BI$341, $E7)/'RAB input'!BI$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$19-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$292:BJ$341, $E7)/'RAB input'!BJ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$19-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$292:BK$341, $E7)/'RAB input'!BK$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$19-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$292:BL$341, $E7)/'RAB input'!BL$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$19-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$292:BM$341, $E7)/'RAB input'!BM$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$19-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$292:BN$341, $E7)/'RAB input'!BN$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$19-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$292:BO$341, $E7)/'RAB input'!BO$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$19-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$292:BP$341, $E7)/'RAB input'!BP$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$19-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$292:BQ$341, $E7)/'RAB input'!BQ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$19-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$292:BR$341, $E7)/'RAB input'!BR$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$19-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$292:BS$341, $E7)/'RAB input'!BS$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$19-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$292:BT$341, $E7)/'RAB input'!BT$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$19-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$292:BU$341, $E7)/'RAB input'!BU$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$19-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BV$292:BV$341, $E7)/'RAB input'!BV$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$19-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BW$292:BW$341, $E7)/'RAB input'!BW$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$19-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BX$292:BX$341, $E7)/'RAB input'!BX$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$19-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BY$292:BY$341, $E7)/'RAB input'!BY$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$19-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BZ$292:BZ$341, $E7)/'RAB input'!BZ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$19-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!CA$292:CA$341, $E7)/'RAB input'!CA$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$19-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CB$292:CB$341, $E7)/'RAB input'!CB$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$19-1))","v":0},{"$f":"IF('RAB input'!CD$11=\"\", 0, INDEX('RAB input'!CC$292:CC$341, $E7)/'RAB input'!CC$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CD$11, 2))/'RAB input'!CC$19-1))","v":0},{"$f":"IF('RAB input'!CE$11=\"\", 0, INDEX('RAB input'!CD$292:CD$341, $E7)/'RAB input'!CD$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CE$11, 2))/'RAB input'!CD$19-1))","v":0},{"$f":"IF('RAB input'!CF$11=\"\", 0, INDEX('RAB input'!CE$292:CE$341, $E7)/'RAB input'!CE$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CF$11, 2))/'RAB input'!CE$19-1))","v":0},{"$f":"IF('RAB input'!CG$11=\"\", 0, INDEX('RAB input'!CF$292:CF$341, $E7)/'RAB input'!CF$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CG$11, 2))/'RAB input'!CF$19-1))","v":0},{"$f":"IF('RAB input'!CH$11=\"\", 0, INDEX('RAB input'!CG$292:CG$341, $E7)/'RAB input'!CG$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CH$11, 2))/'RAB input'!CG$19-1))","v":0},{"$f":"IF('RAB input'!CI$11=\"\", 0, INDEX('RAB input'!CH$292:CH$341, $E7)/'RAB input'!CH$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CI$11, 2))/'RAB input'!CH$19-1))","v":0},{"$f":"IF('RAB input'!CJ$11=\"\", 0, INDEX('RAB input'!CI$292:CI$341, $E7)/'RAB input'!CI$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CJ$11, 2))/'RAB input'!CI$19-1))","v":0},{"$f":"IF('RAB input'!CK$11=\"\", 0, INDEX('RAB input'!CJ$292:CJ$341, $E7)/'RAB input'!CJ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CK$11, 2))/'RAB input'!CJ$19-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G9<>0, IF(G8<>\"n/a\", INDEX('RAB input'!$F$132:$F$181, $E7)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H9<>0, IF(H8<>\"n/a\", H8-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I9<>0, IF(I8<>\"n/a\", I8-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J9<>0, IF(J8<>\"n/a\", J8-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K9<>0, IF(K8<>\"n/a\", K8-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L9<>0, IF(L8<>\"n/a\", L8-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M9<>0, IF(M8<>\"n/a\", M8-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N9<>0, IF(N8<>\"n/a\", N8-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O9<>0, IF(O8<>\"n/a\", O8-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P9<>0, IF(P8<>\"n/a\", P8-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q9<>0, IF(Q8<>\"n/a\", Q8-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R9<>0, IF(R8<>\"n/a\", R8-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S9<>0, IF(S8<>\"n/a\", S8-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T9<>0, IF(T8<>\"n/a\", T8-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U9<>0, IF(U8<>\"n/a\", U8-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V9<>0, IF(V8<>\"n/a\", V8-'RAB input'!W$11, \"n/a\"), 0)","v":10},{"$f":"IF(W9<>0, IF(W8<>\"n/a\", W8-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X9<>0, IF(X8<>\"n/a\", X8-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y9<>0, IF(Y8<>\"n/a\", Y8-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z9<>0, IF(Z8<>\"n/a\", Z8-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA9<>0, IF(AA8<>\"n/a\", AA8-'RAB input'!AB$11, \"n/a\"), 0)","v":10},{"$f":"IF(AB9<>0, IF(AB8<>\"n/a\", AB8-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC9<>0, IF(AC8<>\"n/a\", AC8-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD9<>0, IF(AD8<>\"n/a\", AD8-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE9<>0, IF(AE8<>\"n/a\", AE8-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF9<>0, IF(AF8<>\"n/a\", AF8-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG9<>0, IF(AG8<>\"n/a\", AG8-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH9<>0, IF(AH8<>\"n/a\", AH8-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI9<>0, IF(AI8<>\"n/a\", AI8-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ9<>0, IF(AJ8<>\"n/a\", AJ8-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK9<>0, IF(AK8<>\"n/a\", AK8-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL9<>0, IF(AL8<>\"n/a\", AL8-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM9<>0, IF(AM8<>\"n/a\", AM8-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN9<>0, IF(AN8<>\"n/a\", AN8-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO9<>0, IF(AO8<>\"n/a\", AO8-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP9<>0, IF(AP8<>\"n/a\", AP8-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ9<>0, IF(AQ8<>\"n/a\", AQ8-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR9<>0, IF(AR8<>\"n/a\", AR8-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS9<>0, IF(AS8<>\"n/a\", AS8-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT9<>0, IF(AT8<>\"n/a\", AT8-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU9<>0, IF(AU8<>\"n/a\", AU8-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV9<>0, IF(AV8<>\"n/a\", AV8-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW9<>0, IF(AW8<>\"n/a\", AW8-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX9<>0, IF(AX8<>\"n/a\", AX8-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY9<>0, IF(AY8<>\"n/a\", AY8-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ9<>0, IF(AZ8<>\"n/a\", AZ8-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA9<>0, IF(BA8<>\"n/a\", BA8-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB9<>0, IF(BB8<>\"n/a\", BB8-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC9<>0, IF(BC8<>\"n/a\", BC8-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD9<>0, IF(BD8<>\"n/a\", BD8-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE9<>0, IF(BE8<>\"n/a\", BE8-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF9<>0, IF(BF8<>\"n/a\", BF8-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG9<>0, IF(BG8<>\"n/a\", BG8-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH9<>0, IF(BH8<>\"n/a\", BH8-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI9<>0, IF(BI8<>\"n/a\", BI8-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ9<>0, IF(BJ8<>\"n/a\", BJ8-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK9<>0, IF(BK8<>\"n/a\", BK8-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL9<>0, IF(BL8<>\"n/a\", BL8-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM9<>0, IF(BM8<>\"n/a\", BM8-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN9<>0, IF(BN8<>\"n/a\", BN8-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO9<>0, IF(BO8<>\"n/a\", BO8-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP9<>0, IF(BP8<>\"n/a\", BP8-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ9<>0, IF(BQ8<>\"n/a\", BQ8-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR9<>0, IF(BR8<>\"n/a\", BR8-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS9<>0, IF(BS8<>\"n/a\", BS8-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT9<>0, IF(BT8<>\"n/a\", BT8-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU9<>0, IF(BU8<>\"n/a\", BU8-'RAB input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV9<>0, IF(BV8<>\"n/a\", BV8-'RAB input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW9<>0, IF(BW8<>\"n/a\", BW8-'RAB input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX9<>0, IF(BX8<>\"n/a\", BX8-'RAB input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY9<>0, IF(BY8<>\"n/a\", BY8-'RAB input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ9<>0, IF(BZ8<>\"n/a\", BZ8-'RAB input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA9<>0, IF(CA8<>\"n/a\", CA8-'RAB input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB9<>0, IF(CB8<>\"n/a\", CB8-'RAB input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC9<>0, IF(CC8<>\"n/a\", CC8-'RAB input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD9<>0, IF(CD8<>\"n/a\", CD8-'RAB input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE9<>0, IF(CE8<>\"n/a\", CE8-'RAB input'!CF$11, \"n/a\"), 0)","v":0},{"$f":"IF(CF9<>0, IF(CF8<>\"n/a\", CF8-'RAB input'!CG$11, \"n/a\"), 0)","v":0},{"$f":"IF(CG9<>0, IF(CG8<>\"n/a\", CG8-'RAB input'!CH$11, \"n/a\"), 0)","v":0},{"$f":"IF(CH9<>0, IF(CH8<>\"n/a\", CH8-'RAB input'!CI$11, \"n/a\"), 0)","v":0},{"$f":"IF(CI9<>0, IF(CI8<>\"n/a\", CI8-'RAB input'!CJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(CJ9<>0, IF(CJ8<>\"n/a\", CJ8-'RAB input'!CK$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$454:$F$503, $E7)+INDEX('RAB input'!$F$400:$F$449, $E7)*(INDEX(rvanillaWACC, 'RAB input'!$H$11+2)-1)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$400:G$449, $E7)/'RAB input'!H$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$19-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$400:H$449, $E7)/'RAB input'!I$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$19-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$400:I$449, $E7)/'RAB input'!J$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$19-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$400:J$449, $E7)/'RAB input'!K$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$19-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$400:K$449, $E7)/'RAB input'!L$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$19-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$400:L$449, $E7)/'RAB input'!M$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$19-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$400:M$449, $E7)/'RAB input'!N$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$19-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$400:N$449, $E7)/'RAB input'!O$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$19-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$400:O$449, $E7)/'RAB input'!P$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$19-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$400:P$449, $E7)/'RAB input'!Q$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$19-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$400:Q$449, $E7)/'RAB input'!R$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$19-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$400:R$449, $E7)/'RAB input'!S$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$19-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$400:S$449, $E7)/'RAB input'!T$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$19-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$400:T$449, $E7)/'RAB input'!U$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$19-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$400:U$449, $E7)/'RAB input'!V$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$19-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$400:V$449, $E7)/'RAB input'!W$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$19-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$400:W$449, $E7)/'RAB input'!X$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$19-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$400:X$449, $E7)/'RAB input'!Y$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$19-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$400:Y$449, $E7)/'RAB input'!Z$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$19-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$400:Z$449, $E7)/'RAB input'!AA$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$19-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$400:AA$449, $E7)/'RAB input'!AB$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$19-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$400:AB$449, $E7)/'RAB input'!AC$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$19-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$400:AC$449, $E7)/'RAB input'!AD$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$19-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$400:AD$449, $E7)/'RAB input'!AE$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$19-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$400:AE$449, $E7)/'RAB input'!AF$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$19-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$400:AF$449, $E7)/'RAB input'!AG$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$19-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$400:AG$449, $E7)/'RAB input'!AH$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$19-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$400:AH$449, $E7)/'RAB input'!AI$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$19-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$400:AI$449, $E7)/'RAB input'!AJ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$19-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$400:AJ$449, $E7)/'RAB input'!AK$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$19-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$400:AK$449, $E7)/'RAB input'!AL$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$19-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$400:AL$449, $E7)/'RAB input'!AM$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$19-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$400:AM$449, $E7)/'RAB input'!AN$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$19-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$400:AN$449, $E7)/'RAB input'!AO$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$19-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$400:AO$449, $E7)/'RAB input'!AP$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$19-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$400:AP$449, $E7)/'RAB input'!AQ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$19-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$400:AQ$449, $E7)/'RAB input'!AR$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$19-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$400:AR$449, $E7)/'RAB input'!AS$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$19-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$400:AS$449, $E7)/'RAB input'!AT$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$19-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$400:AT$449, $E7)/'RAB input'!AU$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$19-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$400:AU$449, $E7)/'RAB input'!AV$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$19-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$400:AV$449, $E7)/'RAB input'!AW$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$19-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$400:AW$449, $E7)/'RAB input'!AX$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$19-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$400:AX$449, $E7)/'RAB input'!AY$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$19-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$400:AY$449, $E7)/'RAB input'!AZ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$19-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$400:AZ$449, $E7)/'RAB input'!BA$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$19-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$400:BA$449, $E7)/'RAB input'!BB$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$19-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$400:BB$449, $E7)/'RAB input'!BC$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$19-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$400:BC$449, $E7)/'RAB input'!BD$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$19-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$400:BD$449, $E7)/'RAB input'!BE$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$19-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$400:BE$449, $E7)/'RAB input'!BF$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$19-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$400:BF$449, $E7)/'RAB input'!BG$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$19-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$400:BG$449, $E7)/'RAB input'!BH$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$19-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$400:BH$449, $E7)/'RAB input'!BI$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$19-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$400:BI$449, $E7)/'RAB input'!BJ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$19-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$400:BJ$449, $E7)/'RAB input'!BK$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$19-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$400:BK$449, $E7)/'RAB input'!BL$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$19-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$400:BL$449, $E7)/'RAB input'!BM$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$19-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$400:BM$449, $E7)/'RAB input'!BN$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$19-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$400:BN$449, $E7)/'RAB input'!BO$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$19-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$400:BO$449, $E7)/'RAB input'!BP$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$19-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$400:BP$449, $E7)/'RAB input'!BQ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$19-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$400:BQ$449, $E7)/'RAB input'!BR$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$19-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$400:BR$449, $E7)/'RAB input'!BS$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$19-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$400:BS$449, $E7)/'RAB input'!BT$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$19-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$400:BT$449, $E7)/'RAB input'!BU$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$19-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BU$400:BU$449, $E7)/'RAB input'!BV$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$19-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BV$400:BV$449, $E7)/'RAB input'!BW$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$19-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BW$400:BW$449, $E7)/'RAB input'!BX$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$19-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BX$400:BX$449, $E7)/'RAB input'!BY$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$19-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BY$400:BY$449, $E7)/'RAB input'!BZ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$19-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!BZ$400:BZ$449, $E7)/'RAB input'!CA$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$19-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CA$400:CA$449, $E7)/'RAB input'!CB$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$19-1))","v":0},{"$f":"IF('RAB input'!CD$11=\"\", 0, INDEX('RAB input'!CB$400:CB$449, $E7)/'RAB input'!CC$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CD$11, 2))/'RAB input'!CC$19-1))","v":0},{"$f":"IF('RAB input'!CE$11=\"\", 0, INDEX('RAB input'!CC$400:CC$449, $E7)/'RAB input'!CD$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CE$11, 2))/'RAB input'!CD$19-1))","v":0},{"$f":"IF('RAB input'!CF$11=\"\", 0, INDEX('RAB input'!CD$400:CD$449, $E7)/'RAB input'!CE$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CF$11, 2))/'RAB input'!CE$19-1))","v":0},{"$f":"IF('RAB input'!CG$11=\"\", 0, INDEX('RAB input'!CE$400:CE$449, $E7)/'RAB input'!CF$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CG$11, 2))/'RAB input'!CF$19-1))","v":0},{"$f":"IF('RAB input'!CH$11=\"\", 0, INDEX('RAB input'!CF$400:CF$449, $E7)/'RAB input'!CG$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CH$11, 2))/'RAB input'!CG$19-1))","v":0},{"$f":"IF('RAB input'!CI$11=\"\", 0, INDEX('RAB input'!CG$400:CG$449, $E7)/'RAB input'!CH$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CI$11, 2))/'RAB input'!CH$19-1))","v":0},{"$f":"IF('RAB input'!CJ$11=\"\", 0, INDEX('RAB input'!CH$400:CH$449, $E7)/'RAB input'!CI$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CJ$11, 2))/'RAB input'!CI$19-1))","v":0},{"$f":"IF('RAB input'!CK$11=\"\", 0, INDEX('RAB input'!CI$400:CI$449, $E7)/'RAB input'!CJ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CK$11, 2))/'RAB input'!CJ$19-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G11<>0, IF(G8<>\"n/a\", INDEX('RAB input'!$F$132:$F$181, $E7)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H11<>0, IF(H8<>\"n/a\", H8-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I11<>0, IF(I8<>\"n/a\", I8-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J11<>0, IF(J8<>\"n/a\", J8-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K11<>0, IF(K8<>\"n/a\", K8-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L11<>0, IF(L8<>\"n/a\", L8-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M11<>0, IF(M8<>\"n/a\", M8-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N11<>0, IF(N8<>\"n/a\", N8-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O11<>0, IF(O8<>\"n/a\", O8-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P11<>0, IF(P8<>\"n/a\", P8-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q11<>0, IF(Q8<>\"n/a\", Q8-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R11<>0, IF(R8<>\"n/a\", R8-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S11<>0, IF(S8<>\"n/a\", S8-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T11<>0, IF(T8<>\"n/a\", T8-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U11<>0, IF(U8<>\"n/a\", U8-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V11<>0, IF(V8<>\"n/a\", V8-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W11<>0, IF(W8<>\"n/a\", W8-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X11<>0, IF(X8<>\"n/a\", X8-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y11<>0, IF(Y8<>\"n/a\", Y8-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z11<>0, IF(Z8<>\"n/a\", Z8-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA11<>0, IF(AA8<>\"n/a\", AA8-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB11<>0, IF(AB8<>\"n/a\", AB8-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC11<>0, IF(AC8<>\"n/a\", AC8-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD11<>0, IF(AD8<>\"n/a\", AD8-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE11<>0, IF(AE8<>\"n/a\", AE8-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF11<>0, IF(AF8<>\"n/a\", AF8-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG11<>0, IF(AG8<>\"n/a\", AG8-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH11<>0, IF(AH8<>\"n/a\", AH8-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI11<>0, IF(AI8<>\"n/a\", AI8-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ11<>0, IF(AJ8<>\"n/a\", AJ8-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK11<>0, IF(AK8<>\"n/a\", AK8-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL11<>0, IF(AL8<>\"n/a\", AL8-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM11<>0, IF(AM8<>\"n/a\", AM8-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN11<>0, IF(AN8<>\"n/a\", AN8-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO11<>0, IF(AO8<>\"n/a\", AO8-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP11<>0, IF(AP8<>\"n/a\", AP8-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ11<>0, IF(AQ8<>\"n/a\", AQ8-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR11<>0, IF(AR8<>\"n/a\", AR8-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS11<>0, IF(AS8<>\"n/a\", AS8-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT11<>0, IF(AT8<>\"n/a\", AT8-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU11<>0, IF(AU8<>\"n/a\", AU8-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV11<>0, IF(AV8<>\"n/a\", AV8-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW11<>0, IF(AW8<>\"n/a\", AW8-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX11<>0, IF(AX8<>\"n/a\", AX8-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY11<>0, IF(AY8<>\"n/a\", AY8-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ11<>0, IF(AZ8<>\"n/a\", AZ8-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA11<>0, IF(BA8<>\"n/a\", BA8-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB11<>0, IF(BB8<>\"n/a\", BB8-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC11<>0, IF(BC8<>\"n/a\", BC8-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD11<>0, IF(BD8<>\"n/a\", BD8-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE11<>0, IF(BE8<>\"n/a\", BE8-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF11<>0, IF(BF8<>\"n/a\", BF8-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG11<>0, IF(BG8<>\"n/a\", BG8-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH11<>0, IF(BH8<>\"n/a\", BH8-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI11<>0, IF(BI8<>\"n/a\", BI8-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ11<>0, IF(BJ8<>\"n/a\", BJ8-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK11<>0, IF(BK8<>\"n/a\", BK8-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL11<>0, IF(BL8<>\"n/a\", BL8-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM11<>0, IF(BM8<>\"n/a\", BM8-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN11<>0, IF(BN8<>\"n/a\", BN8-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO11<>0, IF(BO8<>\"n/a\", BO8-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP11<>0, IF(BP8<>\"n/a\", BP8-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ11<>0, IF(BQ8<>\"n/a\", BQ8-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR11<>0, IF(BR8<>\"n/a\", BR8-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS11<>0, IF(BS8<>\"n/a\", BS8-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT11<>0, IF(BT8<>\"n/a\", BT8-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU11<>0, IF(BU8<>\"n/a\", BU8-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BV11<>0, IF(BV8<>\"n/a\", BV8-'RAB input'!BW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BW11<>0, IF(BW8<>\"n/a\", BW8-'RAB input'!BX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BX11<>0, IF(BX8<>\"n/a\", BX8-'RAB input'!BY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BY11<>0, IF(BY8<>\"n/a\", BY8-'RAB input'!BZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BZ11<>0, IF(BZ8<>\"n/a\", BZ8-'RAB input'!CA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CA11<>0, IF(CA8<>\"n/a\", CA8-'RAB input'!CB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CB11<>0, IF(CB8<>\"n/a\", CB8-'RAB input'!CC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CC11<>0, IF(CC8<>\"n/a\", CC8-'RAB input'!CD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CD11<>0, IF(CD8<>\"n/a\", CD8-'RAB input'!CE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CE11<>0, IF(CE8<>\"n/a\", CE8-'RAB input'!CF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CF11<>0, IF(CF8<>\"n/a\", CF8-'RAB input'!CG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CG11<>0, IF(CG8<>\"n/a\", CG8-'RAB input'!CH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CH11<>0, IF(CH8<>\"n/a\", CH8-'RAB input'!CI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CI11<>0, IF(CI8<>\"n/a\", CI8-'RAB input'!CJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CJ11<>0, IF(CJ8<>\"n/a\", CJ8-'RAB input'!CK$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$185:H$234, $E7)/'RAB input'!H$14","v":0},{"$f":"INDEX('RAB input'!I$185:I$234, $E7)/'RAB input'!I$14","v":0},{"$f":"INDEX('RAB input'!J$185:J$234, $E7)/'RAB input'!J$14","v":0},{"$f":"INDEX('RAB input'!K$185:K$234, $E7)/'RAB input'!K$14","v":0},{"$f":"INDEX('RAB input'!L$185:L$234, $E7)/'RAB input'!L$14","v":0},{"$f":"INDEX('RAB input'!M$185:M$234, $E7)/'RAB input'!M$14","v":15.504249404609739},{"$f":"INDEX('RAB input'!N$185:N$234, $E7)/'RAB input'!N$14","v":0},{"$f":"INDEX('RAB input'!O$185:O$234, $E7)/'RAB input'!O$14","v":0},{"$f":"INDEX('RAB input'!P$185:P$234, $E7)/'RAB input'!P$14","v":0},{"$f":"INDEX('RAB input'!Q$185:Q$234, $E7)/'RAB input'!Q$14","v":0},{"$f":"INDEX('RAB input'!R$185:R$234, $E7)/'RAB input'!R$14","v":0},{"$f":"INDEX('RAB input'!S$185:S$234, $E7)/'RAB input'!S$14","v":19.053667611326283},{"$f":"INDEX('RAB input'!T$185:T$234, $E7)/'RAB input'!T$14","v":0},{"$f":"INDEX('RAB input'!U$185:U$234, $E7)/'RAB input'!U$14","v":0},{"$f":"INDEX('RAB input'!V$185:V$234, $E7)/'RAB input'!V$14","v":12.578825106114389},{"$f":"INDEX('RAB input'!W$185:W$234, $E7)/'RAB input'!W$14","v":0},{"$f":"INDEX('RAB input'!X$185:X$234, $E7)/'RAB input'!X$14","v":0},{"$f":"INDEX('RAB input'!Y$185:Y$234, $E7)/'RAB input'!Y$14","v":0},{"$f":"INDEX('RAB input'!Z$185:Z$234, $E7)/'RAB input'!Z$14","v":0},{"$f":"INDEX('RAB input'!AA$185:AA$234, $E7)/'RAB input'!AA$14","v":16.244322748721316},{"$f":"INDEX('RAB input'!AB$185:AB$234, $E7)/'RAB input'!AB$14","v":0},{"$f":"INDEX('RAB input'!AC$185:AC$234, $E7)/'RAB input'!AC$14","v":0},{"$f":"INDEX('RAB input'!AD$185:AD$234, $E7)/'RAB input'!AD$14","v":0},{"$f":"INDEX('RAB input'!AE$185:AE$234, $E7)/'RAB input'!AE$14","v":0},{"$f":"INDEX('RAB input'!AF$185:AF$234, $E7)/'RAB input'!AF$14","v":19.791555273885482},{"$f":"INDEX('RAB input'!AG$185:AG$234, $E7)/'RAB input'!AG$14","v":0},{"$f":"INDEX('RAB input'!AH$185:AH$234, $E7)/'RAB input'!AH$14","v":0},{"$f":"INDEX('RAB input'!AI$185:AI$234, $E7)/'RAB input'!AI$14","v":0},{"$f":"INDEX('RAB input'!AJ$185:AJ$234, $E7)/'RAB input'!AJ$14","v":0},{"$f":"INDEX('RAB input'!AK$185:AK$234, $E7)/'RAB input'!AK$14","v":0},{"$f":"INDEX('RAB input'!AL$185:AL$234, $E7)/'RAB input'!AL$14","v":0},{"$f":"INDEX('RAB input'!AM$185:AM$234, $E7)/'RAB input'!AM$14","v":0},{"$f":"INDEX('RAB input'!AN$185:AN$234, $E7)/'RAB input'!AN$14","v":0},{"$f":"INDEX('RAB input'!AO$185:AO$234, $E7)/'RAB input'!AO$14","v":0},{"$f":"INDEX('RAB input'!AP$185:AP$234, $E7)/'RAB input'!AP$14","v":0},{"$f":"INDEX('RAB input'!AQ$185:AQ$234, $E7)/'RAB input'!AQ$14","v":0},{"$f":"INDEX('RAB input'!AR$185:AR$234, $E7)/'RAB input'!AR$14","v":0},{"$f":"INDEX('RAB input'!AS$185:AS$234, $E7)/'RAB input'!AS$14","v":0},{"$f":"INDEX('RAB input'!AT$185:AT$234, $E7)/'RAB input'!AT$14","v":0},{"$f":"INDEX('RAB input'!AU$185:AU$234, $E7)/'RAB input'!AU$14","v":0},{"$f":"INDEX('RAB input'!AV$185:AV$234, $E7)/'RAB input'!AV$14","v":0},{"$f":"INDEX('RAB input'!AW$185:AW$234, $E7)/'RAB input'!AW$14","v":0},{"$f":"INDEX('RAB input'!AX$185:AX$234, $E7)/'RAB input'!AX$14","v":0},{"$f":"INDEX('RAB input'!AY$185:AY$234, $E7)/'RAB input'!AY$14","v":0},{"$f":"INDEX('RAB input'!AZ$185:AZ$234, $E7)/'RAB input'!AZ$14","v":0},{"$f":"INDEX('RAB input'!BA$185:BA$234, $E7)/'RAB input'!BA$14","v":0},{"$f":"INDEX('RAB input'!BB$185:BB$234, $E7)/'RAB input'!BB$14","v":0},{"$f":"INDEX('RAB input'!BC$185:BC$234, $E7)/'RAB input'!BC$14","v":0},{"$f":"INDEX('RAB input'!BD$185:BD$234, $E7)/'RAB input'!BD$14","v":0},{"$f":"INDEX('RAB input'!BE$185:BE$234, $E7)/'RAB input'!BE$14","v":0},{"$f":"INDEX('RAB input'!BF$185:BF$234, $E7)/'RAB input'!BF$14","v":0},{"$f":"INDEX('RAB input'!BG$185:BG$234, $E7)/'RAB input'!BG$14","v":0},{"$f":"INDEX('RAB input'!BH$185:BH$234, $E7)/'RAB input'!BH$14","v":0},{"$f":"INDEX('RAB input'!BI$185:BI$234, $E7)/'RAB input'!BI$14","v":0},{"$f":"INDEX('RAB input'!BJ$185:BJ$234, $E7)/'RAB input'!BJ$14","v":0},{"$f":"INDEX('RAB input'!BK$185:BK$234, $E7)/'RAB input'!BK$14","v":0},{"$f":"INDEX('RAB input'!BL$185:BL$234, $E7)/'RAB input'!BL$14","v":0},{"$f":"INDEX('RAB input'!BM$185:BM$234, $E7)/'RAB input'!BM$14","v":0},{"$f":"INDEX('RAB input'!BN$185:BN$234, $E7)/'RAB input'!BN$14","v":0},{"$f":"INDEX('RAB input'!BO$185:BO$234, $E7)/'RAB input'!BO$14","v":0},{"$f":"INDEX('RAB input'!BP$185:BP$234, $E7)/'RAB input'!BP$14","v":0},{"$f":"INDEX('RAB input'!BQ$185:BQ$234, $E7)/'RAB input'!BQ$14","v":0},{"$f":"INDEX('RAB input'!BR$185:BR$234, $E7)/'RAB input'!BR$14","v":0},{"$f":"INDEX('RAB input'!BS$185:BS$234, $E7)/'RAB input'!BS$14","v":0},{"$f":"INDEX('RAB input'!BT$185:BT$234, $E7)/'RAB input'!BT$14","v":0},{"$f":"INDEX('RAB input'!BU$185:BU$234, $E7)/'RAB input'!BU$14","v":0},{"$f":"INDEX('RAB input'!BV$185:BV$234, $E7)/'RAB input'!BV$14","v":0},{"$f":"INDEX('RAB input'!BW$185:BW$234, $E7)/'RAB input'!BW$14","v":0},{"$f":"INDEX('RAB input'!BX$185:BX$234, $E7)/'RAB input'!BX$14","v":0},{"$f":"INDEX('RAB input'!BY$185:BY$234, $E7)/'RAB input'!BY$14","v":0},{"$f":"INDEX('RAB input'!BZ$185:BZ$234, $E7)/'RAB input'!BZ$14","v":0},{"$f":"INDEX('RAB input'!CA$185:CA$234, $E7)/'RAB input'!CA$14","v":0},{"$f":"INDEX('RAB input'!CB$185:CB$234, $E7)/'RAB input'!CB$14","v":0},{"$f":"INDEX('RAB input'!CC$185:CC$234, $E7)/'RAB input'!CC$14","v":0},{"$f":"INDEX('RAB input'!CD$185:CD$234, $E7)/'RAB input'!CD$14","v":0},{"$f":"INDEX('RAB input'!CE$185:CE$234, $E7)/'RAB input'!CE$14","v":0},{"$f":"INDEX('RAB input'!CF$185:CF$234, $E7)/'RAB input'!CF$14","v":0},{"$f":"INDEX('RAB input'!CG$185:CG$234, $E7)/'RAB input'!CG$14","v":0},{"$f":"INDEX('RAB input'!CH$185:CH$234, $E7)/'RAB input'!CH$14","v":0},{"$f":"INDEX('RAB input'!CI$185:CI$234, $E7)/'RAB input'!CI$14","v":0},{"$f":"INDEX('RAB input'!CJ$185:CJ$234, $E7)/'RAB input'!CJ$14","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$239:H$288, $E7)","v":0},{"$f":"INDEX('RAB input'!I$239:I$288, $E7)","v":0},{"$f":"INDEX('RAB input'!J$239:J$288, $E7)","v":0},{"$f":"INDEX('RAB input'!K$239:K$288, $E7)","v":0},{"$f":"INDEX('RAB input'!L$239:L$288, $E7)","v":0},{"$f":"INDEX('RAB input'!M$239:M$288, $E7)","v":11.51},{"$f":"INDEX('RAB input'!N$239:N$288, $E7)","v":0},{"$f":"INDEX('RAB input'!O$239:O$288, $E7)","v":0},{"$f":"INDEX('RAB input'!P$239:P$288, $E7)","v":0},{"$f":"INDEX('RAB input'!Q$239:Q$288, $E7)","v":0},{"$f":"INDEX('RAB input'!R$239:R$288, $E7)","v":0},{"$f":"INDEX('RAB input'!S$239:S$288, $E7)","v":9.7805346956875781},{"$f":"INDEX('RAB input'!T$239:T$288, $E7)","v":0},{"$f":"INDEX('RAB input'!U$239:U$288, $E7)","v":0},{"$f":"INDEX('RAB input'!V$239:V$288, $E7)","v":10.619480104080559},{"$f":"INDEX('RAB input'!W$239:W$288, $E7)","v":0},{"$f":"INDEX('RAB input'!X$239:X$288, $E7)","v":0},{"$f":"INDEX('RAB input'!Y$239:Y$288, $E7)","v":0},{"$f":"INDEX('RAB input'!Z$239:Z$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AA$239:AA$288, $E7)","v":10.10919727326851},{"$f":"INDEX('RAB input'!AB$239:AB$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AC$239:AC$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AD$239:AD$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AE$239:AE$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AF$239:AF$288, $E7)","v":12.696985270023493},{"$f":"INDEX('RAB input'!AG$239:AG$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AH$239:AH$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AI$239:AI$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AJ$239:AJ$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AK$239:AK$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AL$239:AL$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AM$239:AM$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AN$239:AN$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AO$239:AO$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AP$239:AP$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AQ$239:AQ$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AR$239:AR$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AS$239:AS$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AT$239:AT$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AU$239:AU$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AV$239:AV$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AW$239:AW$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AX$239:AX$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AY$239:AY$288, $E7)","v":0},{"$f":"INDEX('RAB input'!AZ$239:AZ$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BA$239:BA$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BB$239:BB$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BC$239:BC$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BD$239:BD$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BE$239:BE$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BF$239:BF$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BG$239:BG$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BH$239:BH$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BI$239:BI$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BJ$239:BJ$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BK$239:BK$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BL$239:BL$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BM$239:BM$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BN$239:BN$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BO$239:BO$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BP$239:BP$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BQ$239:BQ$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BR$239:BR$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BS$239:BS$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BT$239:BT$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BU$239:BU$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BV$239:BV$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BW$239:BW$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BX$239:BX$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BY$239:BY$288, $E7)","v":0},{"$f":"INDEX('RAB input'!BZ$239:BZ$288, $E7)","v":0},{"$f":"INDEX('RAB input'!CA$239:CA$288, $E7)","v":0},{"$f":"INDEX('RAB input'!CB$239:CB$288, $E7)","v":0},{"$f":"INDEX('RAB input'!CC$239:CC$288, $E7)","v":0},{"$f":"INDEX('RAB input'!CD$239:CD$288, $E7)","v":0},{"$f":"INDEX('RAB input'!CE$239:CE$288, $E7)","v":0},{"$f":"INDEX('RAB input'!CF$239:CF$288, $E7)","v":0},{"$f":"INDEX('RAB input'!CG$239:CG$288, $E7)","v":0},{"$f":"INDEX('RAB input'!CH$239:CH$288, $E7)","v":0},{"$f":"INDEX('RAB input'!CI$239:CI$288, $E7)","v":0},{"$f":"INDEX('RAB input'!CJ$239:CJ$288, $E7)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>H$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:G17))))","v":9.8280210947782969},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>I$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:H17))))","v":9.8280210947782969},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>J$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:I17))))","v":9.8280210947782969},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>K$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:J17))))","v":9.8280210947782969},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>L$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:K17))))","v":9.8280210947782969},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>M$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:L17))))","v":9.8280210947782969},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>N$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:M17))))","v":9.8280210947782969},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>O$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:N17))))","v":9.8280210947782969},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>P$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:O17))))","v":9.8280210947782969},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>Q$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:P17))))","v":9.8280210947782969},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>R$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:Q17))))","v":7.3710158210837449},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>S$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:R17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>T$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:S17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>U$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:T17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>V$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:U17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>W$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:V17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>X$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:W17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>Y$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:X17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>Z$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:Y17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AA$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:Z17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AB$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AA17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AC$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AB17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AD$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AC17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AE$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AD17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AF$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AE17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AG$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AF17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AH$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AG17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AI$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AH17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AJ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AI17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AK$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AJ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AL$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AK17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AM$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AL17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AN$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AM17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AO$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AN17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AP$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AO17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AQ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AP17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AR$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AQ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AS$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AR17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AT$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AS17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AU$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AT17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AV$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AU17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AW$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AV17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AX$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AW17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AY$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AX17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>AZ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AY17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BA$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:AZ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BB$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BA17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BC$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BB17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BD$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BC17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BE$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BD17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BF$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BE17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BG$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BF17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BH$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BG17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BI$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BH17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BJ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BI17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BK$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BJ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BL$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BK17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BM$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BL17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BN$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BM17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BO$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BN17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BP$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BO17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BQ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BP17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BR$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BQ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BS$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BR17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BT$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BS17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BU$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BT17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BV$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BU17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BW$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BV17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BX$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BW17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BY$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BX17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>BZ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BY17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>CA$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:BZ17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>CB$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:CA17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>CC$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:CB17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>CD$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:CC17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>CE$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:CD17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>CF$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:CE17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>CG$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:CF17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>CH$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:CG17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>CI$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:CH17))))","v":0},{"$f":"IF(OFFSET($G8, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G8,-$E17,$E17)+$E17>CJ$5,IFERROR((OFFSET($G7,-$E17,$E17)/(OFFSET($G8,-$E17,$E17))),0),(OFFSET($G7,-$E17,$E17)-SUM($G17:CI17))))","v":0}]
[null,null,null,null,{"$f":"E17+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E18)","v":"Depreciation of net capex 2002-03"},null,null,{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>I$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:H18))))","v":0.1111251501462853},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>J$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:I18))))","v":0.1111251501462853},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>K$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:J18))))","v":0.1111251501462853},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>L$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:K18))))","v":0.1111251501462853},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>M$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:L18))))","v":0.1111251501462853},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>N$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:M18))))","v":0.1111251501462853},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>O$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:N18))))","v":0.1111251501462853},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>P$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:O18))))","v":0.1111251501462853},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>Q$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:P18))))","v":0.1111251501462853},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>R$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:Q18))))","v":0.1111251501462853},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>S$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:R18))))","v":0.1111251501462853},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>T$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:S18))))","v":0.1111251501462853},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>U$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:T18))))","v":0.1111251501462853},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>V$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:U18))))","v":0.1111251501462853},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>W$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:V18))))","v":0.1111251501462851},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>X$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:W18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>Y$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:X18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>Z$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:Y18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AA$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:Z18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AB$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AA18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AC$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AB18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AD$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AC18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AE$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AD18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AF$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AE18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AG$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AF18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AH$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AG18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AI$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AH18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AJ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AI18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AK$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AJ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AL$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AK18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AM$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AL18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AN$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AM18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AO$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AN18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AP$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AO18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AQ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AP18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AR$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AQ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AS$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AR18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AT$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AS18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AU$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AT18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AV$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AU18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AW$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AV18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AX$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AW18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AY$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AX18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>AZ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AY18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BA$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:AZ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BB$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BA18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BC$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BB18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BD$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BC18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BE$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BD18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BF$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BE18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BG$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BF18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BH$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BG18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BI$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BH18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BJ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BI18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BK$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BJ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BL$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BK18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BM$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BL18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BN$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BM18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BO$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BN18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BP$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BO18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BQ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BP18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BR$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BQ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BS$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BR18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BT$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BS18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BU$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BT18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BV$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BU18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BW$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BV18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BX$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BW18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BY$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BX18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>BZ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BY18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>CA$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:BZ18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>CB$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:CA18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>CC$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:CB18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>CD$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:CC18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>CE$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:CD18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>CF$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:CE18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>CG$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:CF18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>CH$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:CG18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>CI$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:CH18))))","v":0},{"$f":"IF(OFFSET($G9, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G9,-$E18,$E18)+$E18>CJ$5,IFERROR((OFFSET($G8,-$E18,$E18)/(OFFSET($G9,-$E18,$E18))),0),(OFFSET($G8,-$E18,$E18)-SUM($G18:CI18))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E19)","v":"Depreciation of net capex 2003-04"},null,null,null,{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>J$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:I19))))","v":0.74313789497626115},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>K$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:J19))))","v":0.74313789497626115},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>L$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:K19))))","v":0.74313789497626115},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>M$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:L19))))","v":0.74313789497626115},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>N$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:M19))))","v":0.74313789497626115},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>O$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:N19))))","v":0.74313789497626115},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>P$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:O19))))","v":0.74313789497626115},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>Q$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:P19))))","v":0.74313789497626115},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>R$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:Q19))))","v":0.74313789497626115},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>S$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:R19))))","v":0.74313789497626115},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>T$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:S19))))","v":0.74313789497626115},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>U$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:T19))))","v":0.74313789497626115},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>V$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:U19))))","v":0.74313789497626115},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>W$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:V19))))","v":0.74313789497626115},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>X$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:W19))))","v":0.74313789497626104},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>Y$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:X19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>Z$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:Y19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AA$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:Z19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AB$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AA19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AC$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AB19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AD$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AC19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AE$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AD19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AF$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AE19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AG$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AF19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AH$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AG19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AI$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AH19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AJ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AI19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AK$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AJ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AL$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AK19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AM$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AL19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AN$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AM19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AO$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AN19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AP$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AO19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AQ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AP19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AR$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AQ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AS$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AR19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AT$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AS19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AU$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AT19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AV$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AU19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AW$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AV19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AX$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AW19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AY$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AX19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>AZ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AY19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BA$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:AZ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BB$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BA19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BC$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BB19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BD$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BC19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BE$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BD19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BF$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BE19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BG$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BF19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BH$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BG19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BI$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BH19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BJ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BI19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BK$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BJ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BL$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BK19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BM$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BL19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BN$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BM19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BO$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BN19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BP$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BO19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BQ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BP19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BR$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BQ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BS$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BR19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BT$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BS19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BU$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BT19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BV$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BU19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BW$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BV19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BX$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BW19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BY$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BX19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>BZ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BY19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>CA$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:BZ19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>CB$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:CA19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>CC$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:CB19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>CD$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:CC19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>CE$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:CD19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>CF$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:CE19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>CG$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:CF19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>CH$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:CG19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>CI$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:CH19))))","v":0},{"$f":"IF(OFFSET($G10, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G10,-$E19,$E19)+$E19>CJ$5,IFERROR((OFFSET($G9,-$E19,$E19)/(OFFSET($G10,-$E19,$E19))),0),(OFFSET($G9,-$E19,$E19)-SUM($G19:CI19))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E20)","v":"Depreciation of net capex 2004-05"},null,null,null,null,{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>K$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:J20))))","v":0.6364117480741146},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>L$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:K20))))","v":0.6364117480741146},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>M$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:L20))))","v":0.6364117480741146},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>N$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:M20))))","v":0.6364117480741146},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>O$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:N20))))","v":0.6364117480741146},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>P$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:O20))))","v":0.6364117480741146},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>Q$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:P20))))","v":0.6364117480741146},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>R$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:Q20))))","v":0.6364117480741146},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>S$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:R20))))","v":0.6364117480741146},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>T$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:S20))))","v":0.6364117480741146},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>U$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:T20))))","v":0.6364117480741146},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>V$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:U20))))","v":0.6364117480741146},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>W$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:V20))))","v":0.6364117480741146},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>X$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:W20))))","v":0.6364117480741146},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>Y$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:X20))))","v":0.6364117480741136},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>Z$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:Y20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AA$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:Z20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AB$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AA20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AC$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AB20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AD$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AC20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AE$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AD20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AF$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AE20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AG$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AF20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AH$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AG20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AI$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AH20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AJ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AI20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AK$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AJ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AL$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AK20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AM$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AL20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AN$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AM20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AO$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AN20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AP$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AO20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AQ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AP20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AR$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AQ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AS$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AR20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AT$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AS20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AU$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AT20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AV$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AU20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AW$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AV20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AX$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AW20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AY$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AX20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>AZ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AY20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BA$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:AZ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BB$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BA20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BC$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BB20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BD$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BC20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BE$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BD20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BF$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BE20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BG$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BF20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BH$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BG20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BI$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BH20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BJ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BI20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BK$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BJ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BL$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BK20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BM$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BL20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BN$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BM20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BO$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BN20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BP$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BO20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BQ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BP20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BR$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BQ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BS$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BR20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BT$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BS20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BU$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BT20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BV$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BU20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BW$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BV20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BX$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BW20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BY$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BX20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>BZ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BY20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>CA$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:BZ20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>CB$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:CA20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>CC$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:CB20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>CD$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:CC20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>CE$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:CD20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>CF$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:CE20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>CG$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:CF20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>CH$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:CG20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>CI$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:CH20))))","v":0},{"$f":"IF(OFFSET($G11, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G11,-$E20,$E20)+$E20>CJ$5,IFERROR((OFFSET($G10,-$E20,$E20)/(OFFSET($G11,-$E20,$E20))),0),(OFFSET($G10,-$E20,$E20)-SUM($G20:CI20))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E21)","v":"Depreciation of net capex 2005-06"},null,null,null,null,null,{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>L$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:K21))))","v":1.0480980570721032},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>M$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:L21))))","v":1.0480980570721032},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>N$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:M21))))","v":1.0480980570721032},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>O$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:N21))))","v":1.0480980570721032},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>P$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:O21))))","v":1.0480980570721032},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>Q$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:P21))))","v":1.0480980570721032},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>R$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:Q21))))","v":1.0480980570721032},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>S$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:R21))))","v":1.0480980570721032},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>T$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:S21))))","v":1.0480980570721032},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>U$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:T21))))","v":1.0480980570721032},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>V$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:U21))))","v":1.0480980570721032},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>W$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:V21))))","v":1.0480980570721032},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>X$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:W21))))","v":1.0480980570721032},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>Y$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:X21))))","v":1.0480980570721032},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>Z$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:Y21))))","v":1.0480980570721048},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AA$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:Z21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AB$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AA21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AC$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AB21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AD$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AC21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AE$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AD21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AF$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AE21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AG$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AF21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AH$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AG21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AI$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AH21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AJ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AI21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AK$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AJ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AL$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AK21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AM$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AL21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AN$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AM21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AO$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AN21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AP$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AO21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AQ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AP21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AR$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AQ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AS$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AR21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AT$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AS21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AU$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AT21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AV$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AU21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AW$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AV21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AX$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AW21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AY$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AX21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>AZ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AY21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BA$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:AZ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BB$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BA21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BC$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BB21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BD$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BC21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BE$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BD21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BF$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BE21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BG$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BF21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BH$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BG21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BI$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BH21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BJ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BI21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BK$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BJ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BL$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BK21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BM$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BL21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BN$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BM21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BO$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BN21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BP$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BO21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BQ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BP21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BR$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BQ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BS$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BR21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BT$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BS21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BU$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BT21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BV$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BU21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BW$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BV21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BX$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BW21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BY$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BX21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>BZ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BY21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>CA$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:BZ21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>CB$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:CA21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>CC$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:CB21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>CD$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:CC21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>CE$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:CD21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>CF$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:CE21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>CG$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:CF21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>CH$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:CG21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>CI$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:CH21))))","v":0},{"$f":"IF(OFFSET($G12, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G12,-$E21,$E21)+$E21>CJ$5,IFERROR((OFFSET($G11,-$E21,$E21)/(OFFSET($G12,-$E21,$E21))),0),(OFFSET($G11,-$E21,$E21)-SUM($G21:CI21))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E22)","v":"Depreciation of net capex 2006-07"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>M$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:L22))))","v":1.1956884395073359},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>N$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:M22))))","v":1.1956884395073359},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>O$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:N22))))","v":1.1956884395073359},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>P$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:O22))))","v":1.1956884395073359},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>Q$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:P22))))","v":1.1956884395073359},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>R$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:Q22))))","v":1.1956884395073359},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>S$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:R22))))","v":1.1956884395073359},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>T$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:S22))))","v":1.1956884395073359},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>U$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:T22))))","v":1.1956884395073359},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>V$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:U22))))","v":1.1956884395073359},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>W$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:V22))))","v":1.1956884395073359},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>X$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:W22))))","v":1.1956884395073359},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>Y$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:X22))))","v":1.1956884395073359},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>Z$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:Y22))))","v":1.1956884395073359},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AA$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:Z22))))","v":1.1956884395073359},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AB$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AA22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AC$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AB22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AD$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AC22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AE$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AD22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AF$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AE22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AG$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AF22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AH$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AG22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AI$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AH22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AJ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AI22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AK$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AJ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AL$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AK22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AM$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AL22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AN$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AM22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AO$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AN22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AP$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AO22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AQ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AP22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AR$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AQ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AS$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AR22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AT$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AS22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AU$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AT22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AV$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AU22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AW$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AV22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AX$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AW22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AY$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AX22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>AZ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AY22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BA$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:AZ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BB$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BA22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BC$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BB22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BD$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BC22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BE$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BD22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BF$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BE22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BG$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BF22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BH$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BG22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BI$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BH22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BJ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BI22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BK$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BJ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BL$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BK22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BM$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BL22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BN$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BM22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BO$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BN22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BP$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BO22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BQ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BP22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BR$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BQ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BS$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BR22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BT$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BS22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BU$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BT22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BV$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BU22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BW$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BV22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BX$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BW22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BY$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BX22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>BZ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BY22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>CA$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:BZ22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>CB$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:CA22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>CC$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:CB22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>CD$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:CC22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>CE$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:CD22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>CF$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:CE22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>CG$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:CF22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>CH$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:CG22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>CI$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:CH22))))","v":0},{"$f":"IF(OFFSET($G13, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G13,-$E22,$E22)+$E22>CJ$5,IFERROR((OFFSET($G12,-$E22,$E22)/(OFFSET($G13,-$E22,$E22))),0),(OFFSET($G12,-$E22,$E22)-SUM($G22:CI22))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E23)","v":"Depreciation of net capex 2007-08"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>N$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:M23))))","v":1.136320135412288},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>O$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:N23))))","v":1.136320135412288},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>P$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:O23))))","v":1.136320135412288},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>Q$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:P23))))","v":1.136320135412288},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>R$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:Q23))))","v":1.136320135412288},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>S$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:R23))))","v":1.136320135412288},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>T$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:S23))))","v":1.136320135412288},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>U$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:T23))))","v":1.136320135412288},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>V$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:U23))))","v":1.136320135412288},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>W$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:V23))))","v":1.136320135412288},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>X$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:W23))))","v":1.136320135412288},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>Y$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:X23))))","v":1.136320135412288},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>Z$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:Y23))))","v":1.136320135412288},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AA$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:Z23))))","v":1.136320135412288},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AB$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AA23))))","v":1.1363201354122943},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AC$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AB23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AD$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AC23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AE$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AD23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AF$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AE23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AG$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AF23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AH$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AG23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AI$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AH23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AJ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AI23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AK$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AJ23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AL$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AK23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AM$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AL23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AN$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AM23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AO$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AN23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AP$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AO23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AQ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AP23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AR$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AQ23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AS$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AR23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AT$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AS23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AU$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AT23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AV$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AU23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AW$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AV23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AX$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AW23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AY$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AX23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>AZ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AY23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BA$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:AZ23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BB$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BA23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BC$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BB23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BD$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BC23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BE$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BD23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BF$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BE23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BG$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BF23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BH$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BG23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BI$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BH23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BJ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BI23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BK$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BJ23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BL$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BK23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BM$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BL23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BN$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BM23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BO$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BN23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BP$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BO23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BQ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BP23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BR$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BQ23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BS$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BR23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BT$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BS23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BU$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BT23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BV$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BU23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BW$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BV23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BX$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BW23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BY$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BX23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>BZ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BY23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>CA$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:BZ23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>CB$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:CA23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>CC$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:CB23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>CD$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:CC23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>CE$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:CD23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>CF$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:CE23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>CG$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:CF23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>CH$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:CG23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>CI$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:CH23))))","v":0},{"$f":"IF(OFFSET($G14, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G14,-$E23,$E23)+$E23>CJ$5,IFERROR((OFFSET($G13,-$E23,$E23)/(OFFSET($G14,-$E23,$E23))),0),(OFFSET($G13,-$E23,$E23)-SUM($G23:CI23))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E24)","v":"Depreciation of net capex 2008-09"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>O$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:N24))))","v":0.4224618338089382},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>P$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:O24))))","v":0.4224618338089382},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>Q$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:P24))))","v":0.4224618338089382},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>R$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:Q24))))","v":0.4224618338089382},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>S$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:R24))))","v":0.4224618338089382},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>T$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:S24))))","v":0.4224618338089382},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>U$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:T24))))","v":0.4224618338089382},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>V$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:U24))))","v":0.4224618338089382},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>W$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:V24))))","v":0.4224618338089382},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>X$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:W24))))","v":0.4224618338089382},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>Y$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:X24))))","v":0.4224618338089382},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>Z$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:Y24))))","v":0.4224618338089382},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AA$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:Z24))))","v":0.4224618338089382},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AB$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AA24))))","v":0.4224618338089382},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AC$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AB24))))","v":0.42246183380893676},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AD$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AC24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AE$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AD24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AF$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AE24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AG$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AF24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AH$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AG24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AI$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AH24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AJ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AI24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AK$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AJ24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AL$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AK24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AM$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AL24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AN$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AM24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AO$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AN24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AP$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AO24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AQ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AP24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AR$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AQ24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AS$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AR24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AT$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AS24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AU$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AT24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AV$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AU24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AW$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AV24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AX$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AW24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AY$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AX24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>AZ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AY24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BA$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:AZ24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BB$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BA24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BC$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BB24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BD$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BC24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BE$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BD24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BF$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BE24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BG$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BF24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BH$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BG24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BI$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BH24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BJ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BI24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BK$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BJ24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BL$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BK24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BM$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BL24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BN$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BM24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BO$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BN24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BP$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BO24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BQ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BP24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BR$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BQ24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BS$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BR24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BT$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BS24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BU$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BT24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BV$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BU24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BW$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BV24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BX$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BW24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BY$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BX24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>BZ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BY24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>CA$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:BZ24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>CB$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:CA24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>CC$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:CB24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>CD$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:CC24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>CE$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:CD24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>CF$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:CE24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>CG$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:CF24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>CH$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:CG24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>CI$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:CH24))))","v":0},{"$f":"IF(OFFSET($G15, -$E24, $E24)=\"n/a\",0,IF(OFFSET($G15,-$E24,$E24)+$E24>CJ$5,IFERROR((OFFSET($G14,-$E24,$E24)/(OFFSET($G15,-$E24,$E24))),0),(OFFSET($G14,-$E24,$E24)-SUM($G24:CI24))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E25)","v":"Depreciation of net capex 2009-10"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>P$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:O25))))","v":0.16525491028888101},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>Q$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:P25))))","v":0.16525491028888101},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>R$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:Q25))))","v":0.16525491028888101},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>S$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:R25))))","v":0.16525491028888101},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>T$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:S25))))","v":0.16525491028888101},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>U$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:T25))))","v":0.16525491028888101},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>V$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:U25))))","v":0.16525491028888101},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>W$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:V25))))","v":0.16525491028888101},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>X$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:W25))))","v":0.16525491028888101},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>Y$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:X25))))","v":0.16525491028888101},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>Z$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:Y25))))","v":0.16525491028888101},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AA$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:Z25))))","v":0.16525491028888101},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AB$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AA25))))","v":0.16525491028888101},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AC$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AB25))))","v":0.16525491028888101},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AD$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AC25))))","v":0.16525491028888117},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AE$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AD25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AF$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AE25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AG$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AF25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AH$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AG25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AI$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AH25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AJ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AI25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AK$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AJ25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AL$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AK25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AM$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AL25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AN$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AM25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AO$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AN25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AP$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AO25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AQ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AP25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AR$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AQ25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AS$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AR25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AT$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AS25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AU$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AT25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AV$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AU25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AW$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AV25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AX$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AW25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AY$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AX25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>AZ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AY25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BA$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:AZ25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BB$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BA25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BC$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BB25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BD$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BC25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BE$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BD25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BF$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BE25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BG$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BF25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BH$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BG25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BI$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BH25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BJ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BI25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BK$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BJ25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BL$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BK25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BM$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BL25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BN$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BM25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BO$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BN25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BP$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BO25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BQ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BP25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BR$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BQ25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BS$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BR25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BT$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BS25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BU$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BT25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BV$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BU25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BW$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BV25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BX$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BW25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BY$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BX25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>BZ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BY25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>CA$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:BZ25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>CB$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:CA25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>CC$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:CB25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>CD$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:CC25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>CE$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:CD25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>CF$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:CE25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>CG$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:CF25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>CH$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:CG25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>CI$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:CH25))))","v":0},{"$f":"IF(OFFSET($G16, -$E25, $E25)=\"n/a\",0,IF(OFFSET($G16,-$E25,$E25)+$E25>CJ$5,IFERROR((OFFSET($G15,-$E25,$E25)/(OFFSET($G16,-$E25,$E25))),0),(OFFSET($G15,-$E25,$E25)-SUM($G25:CI25))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E26)","v":"Depreciation of net capex 2010-11"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>Q$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:P26))))","v":0.55813420841878469},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>R$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:Q26))))","v":0.55813420841878469},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>S$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:R26))))","v":0.55813420841878469},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>T$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:S26))))","v":0.55813420841878469},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>U$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:T26))))","v":0.55813420841878469},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>V$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:U26))))","v":0.55813420841878469},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>W$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:V26))))","v":0.55813420841878469},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>X$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:W26))))","v":0.55813420841878469},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>Y$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:X26))))","v":0.55813420841878469},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>Z$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:Y26))))","v":0.55813420841878469},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AA$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:Z26))))","v":0.55813420841878469},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AB$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AA26))))","v":0.55813420841878469},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AC$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AB26))))","v":0.55813420841878469},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AD$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AC26))))","v":0.55813420841878469},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AE$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AD26))))","v":0.55813420841878614},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AF$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AE26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AG$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AF26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AH$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AG26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AI$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AH26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AJ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AI26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AK$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AJ26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AL$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AK26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AM$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AL26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AN$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AM26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AO$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AN26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AP$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AO26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AQ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AP26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AR$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AQ26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AS$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AR26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AT$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AS26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AU$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AT26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AV$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AU26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AW$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AV26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AX$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AW26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AY$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AX26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>AZ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AY26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BA$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:AZ26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BB$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BA26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BC$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BB26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BD$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BC26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BE$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BD26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BF$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BE26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BG$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BF26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BH$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BG26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BI$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BH26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BJ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BI26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BK$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BJ26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BL$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BK26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BM$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BL26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BN$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BM26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BO$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BN26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BP$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BO26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BQ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BP26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BR$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BQ26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BS$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BR26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BT$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BS26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BU$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BT26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BV$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BU26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BW$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BV26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BX$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BW26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BY$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BX26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>BZ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BY26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>CA$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:BZ26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>CB$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:CA26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>CC$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:CB26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>CD$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:CC26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>CE$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:CD26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>CF$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:CE26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>CG$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:CF26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>CH$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:CG26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>CI$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:CH26))))","v":0},{"$f":"IF(OFFSET($G17, -$E26, $E26)=\"n/a\",0,IF(OFFSET($G17,-$E26,$E26)+$E26>CJ$5,IFERROR((OFFSET($G16,-$E26,$E26)/(OFFSET($G17,-$E26,$E26))),0),(OFFSET($G16,-$E26,$E26)-SUM($G26:CI26))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E27)","v":"Depreciation of net capex 2011-12"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>R$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:Q27))))","v":0.64419694216671708},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>S$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:R27))))","v":0.64419694216671708},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>T$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:S27))))","v":0.64419694216671708},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>U$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:T27))))","v":0.64419694216671708},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>V$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:U27))))","v":0.64419694216671708},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>W$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:V27))))","v":0.64419694216671708},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>X$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:W27))))","v":0.64419694216671708},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>Y$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:X27))))","v":0.64419694216671708},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>Z$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:Y27))))","v":0.64419694216671708},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AA$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:Z27))))","v":0.64419694216671708},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AB$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AA27))))","v":0.64419694216671708},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AC$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AB27))))","v":0.64419694216671708},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AD$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AC27))))","v":0.64419694216671708},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AE$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AD27))))","v":0.64419694216671708},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AF$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AE27))))","v":0.64419694216671708},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AG$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AF27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AH$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AG27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AI$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AH27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AJ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AI27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AK$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AJ27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AL$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AK27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AM$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AL27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AN$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AM27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AO$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AN27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AP$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AO27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AQ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AP27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AR$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AQ27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AS$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AR27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AT$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AS27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AU$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AT27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AV$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AU27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AW$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AV27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AX$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AW27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AY$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AX27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>AZ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AY27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BA$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:AZ27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BB$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BA27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BC$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BB27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BD$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BC27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BE$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BD27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BF$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BE27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BG$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BF27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BH$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BG27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BI$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BH27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BJ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BI27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BK$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BJ27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BL$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BK27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BM$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BL27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BN$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BM27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BO$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BN27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BP$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BO27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BQ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BP27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BR$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BQ27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BS$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BR27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BT$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BS27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BU$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BT27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BV$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BU27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BW$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BV27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BX$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BW27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BY$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BX27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>BZ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BY27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>CA$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:BZ27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>CB$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:CA27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>CC$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:CB27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>CD$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:CC27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>CE$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:CD27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>CF$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:CE27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>CG$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:CF27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>CH$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:CG27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>CI$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:CH27))))","v":0},{"$f":"IF(OFFSET($G18, -$E27, $E27)=\"n/a\",0,IF(OFFSET($G18,-$E27,$E27)+$E27>CJ$5,IFERROR((OFFSET($G17,-$E27,$E27)/(OFFSET($G18,-$E27,$E27))),0),(OFFSET($G17,-$E27,$E27)-SUM($G27:CI27))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E28)","v":"Depreciation of net capex 2012-13"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>S$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:R28))))","v":0.70911030820628662},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>T$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:S28))))","v":0.70911030820628662},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>U$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:T28))))","v":0.70911030820628662},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>V$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:U28))))","v":0.70911030820628662},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>W$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:V28))))","v":0.70911030820628662},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>X$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:W28))))","v":0.70911030820628662},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>Y$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:X28))))","v":0.70911030820628662},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>Z$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:Y28))))","v":0.70911030820628662},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AA$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:Z28))))","v":0.70911030820628662},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AB$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AA28))))","v":0.70911030820628662},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AC$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AB28))))","v":0.70911030820628662},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AD$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AC28))))","v":0.70911030820628662},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AE$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AD28))))","v":0.70911030820628662},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AF$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AE28))))","v":0.70911030820628662},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AG$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AF28))))","v":0.70911030820628973},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AH$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AG28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AI$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AH28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AJ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AI28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AK$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AJ28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AL$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AK28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AM$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AL28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AN$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AM28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AO$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AN28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AP$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AO28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AQ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AP28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AR$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AQ28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AS$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AR28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AT$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AS28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AU$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AT28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AV$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AU28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AW$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AV28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AX$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AW28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AY$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AX28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>AZ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AY28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BA$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:AZ28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BB$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BA28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BC$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BB28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BD$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BC28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BE$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BD28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BF$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BE28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BG$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BF28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BH$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BG28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BI$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BH28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BJ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BI28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BK$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BJ28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BL$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BK28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BM$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BL28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BN$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BM28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BO$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BN28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BP$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BO28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BQ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BP28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BR$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BQ28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BS$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BR28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BT$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BS28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BU$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BT28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BV$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BU28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BW$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BV28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BX$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BW28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BY$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BX28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>BZ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BY28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>CA$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:BZ28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>CB$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:CA28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>CC$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:CB28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>CD$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:CC28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>CE$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:CD28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>CF$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:CE28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>CG$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:CF28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>CH$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:CG28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>CI$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:CH28))))","v":0},{"$f":"IF(OFFSET($G19, -$E28, $E28)=\"n/a\",0,IF(OFFSET($G19,-$E28,$E28)+$E28>CJ$5,IFERROR((OFFSET($G18,-$E28,$E28)/(OFFSET($G19,-$E28,$E28))),0),(OFFSET($G18,-$E28,$E28)-SUM($G28:CI28))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E29)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>T$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:S29))))","v":1.0181675923705458},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>U$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:T29))))","v":1.0181675923705458},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>V$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:U29))))","v":1.0181675923705458},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>W$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:V29))))","v":1.0181675923705458},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>X$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:W29))))","v":1.0181675923705458},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>Y$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:X29))))","v":1.0181675923705458},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>Z$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:Y29))))","v":1.0181675923705458},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AA$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:Z29))))","v":1.0181675923705458},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AB$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AA29))))","v":1.0181675923705458},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AC$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AB29))))","v":1.0181675923705458},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AD$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AC29))))","v":1.0181675923705458},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AE$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AD29))))","v":1.0181675923705458},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AF$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AE29))))","v":1.0181675923705458},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AG$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AF29))))","v":1.0181675923705458},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AH$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AG29))))","v":1.0181675923705473},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AI$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AH29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AJ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AI29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AK$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AJ29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AL$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AK29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AM$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AL29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AN$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AM29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AO$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AN29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AP$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AO29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AQ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AP29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AR$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AQ29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AS$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AR29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AT$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AS29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AU$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AT29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AV$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AU29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AW$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AV29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AX$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AW29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AY$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AX29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>AZ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AY29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BA$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:AZ29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BB$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BA29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BC$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BB29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BD$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BC29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BE$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BD29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BF$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BE29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BG$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BF29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BH$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BG29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BI$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BH29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BJ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BI29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BK$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BJ29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BL$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BK29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BM$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BL29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BN$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BM29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BO$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BN29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BP$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BO29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BQ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BP29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BR$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BQ29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BS$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BR29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BT$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BS29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BU$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BT29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BV$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BU29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BW$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BV29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BX$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BW29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BY$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BX29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>BZ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BY29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>CA$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:BZ29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>CB$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:CA29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>CC$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:CB29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>CD$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:CC29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>CE$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:CD29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>CF$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:CE29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>CG$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:CF29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>CH$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:CG29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>CI$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:CH29))))","v":0},{"$f":"IF(OFFSET($G20, -$E29, $E29)=\"n/a\",0,IF(OFFSET($G20,-$E29,$E29)+$E29>CJ$5,IFERROR((OFFSET($G19,-$E29,$E29)/(OFFSET($G20,-$E29,$E29))),0),(OFFSET($G19,-$E29,$E29)-SUM($G29:CI29))))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E30)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>U$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:T30))))","v":1.9974491198847462},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>V$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:U30))))","v":1.9974491198847462},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>W$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:V30))))","v":1.9974491198847462},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>X$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:W30))))","v":1.9974491198847462},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>Y$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:X30))))","v":1.9974491198847462},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>Z$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:Y30))))","v":1.9974491198847462},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AA$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:Z30))))","v":1.9974491198847462},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AB$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AA30))))","v":1.9974491198847462},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AC$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AB30))))","v":1.9974491198847462},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AD$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AC30))))","v":1.9974491198847462},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AE$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AD30))))","v":1.9974491198847462},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AF$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AE30))))","v":1.9974491198847462},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AG$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AF30))))","v":1.9974491198847462},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AH$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AG30))))","v":1.9974491198847462},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AI$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AH30))))","v":1.9974491198847559},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AJ$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AI30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AK$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AJ30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AL$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AK30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AM$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AL30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AN$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AM30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AO$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AN30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AP$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AO30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AQ$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AP30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AR$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AQ30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AS$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AR30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AT$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AS30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AU$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AT30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AV$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AU30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AW$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AV30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AX$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AW30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AY$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AX30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>AZ$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AY30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BA$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:AZ30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BB$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BA30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BC$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BB30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BD$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BC30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BE$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BD30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BF$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BE30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BG$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BF30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BH$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BG30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BI$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BH30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BJ$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BI30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BK$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BJ30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BL$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BK30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BM$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BL30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BN$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BM30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BO$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BN30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BP$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BO30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BQ$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BP30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BR$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BQ30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BS$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BR30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BT$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BS30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BU$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BT30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BV$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BU30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BW$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BV30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BX$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BW30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BY$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BX30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>BZ$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BY30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>CA$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:BZ30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>CB$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:CA30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>CC$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:CB30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>CD$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:CC30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>CE$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:CD30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>CF$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:CE30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>CG$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:CF30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>CH$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:CG30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>CI$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:CH30))))","v":0},{"$f":"IF(OFFSET($G21, -$E30, $E30)=\"n/a\",0,IF(OFFSET($G21,-$E30,$E30)+$E30>CJ$5,IFERROR((OFFSET($G20,-$E30,$E30)/(OFFSET($G21,-$E30,$E30))),0),(OFFSET($G20,-$E30,$E30)-SUM($G30:CI30))))","v":0}]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E31)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>V$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:U31))))","v":0.73821132570549963},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>W$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:V31))))","v":0.73821132570549963},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>X$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:W31))))","v":0.73821132570549963},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>Y$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:X31))))","v":0.73821132570549963},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>Z$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:Y31))))","v":0.73821132570549963},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AA$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:Z31))))","v":0.73821132570549963},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AB$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AA31))))","v":0.73821132570549963},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AC$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AB31))))","v":0.73821132570549963},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AD$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AC31))))","v":0.73821132570549963},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AE$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AD31))))","v":0.73821132570549963},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AF$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AE31))))","v":0.73821132570549963},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AG$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AF31))))","v":0.73821132570549963},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AH$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AG31))))","v":0.73821132570549963},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AI$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AH31))))","v":0.73821132570549963},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AJ$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AI31))))","v":0.73821132570549963},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AK$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AJ31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AL$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AK31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AM$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AL31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AN$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AM31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AO$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AN31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AP$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AO31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AQ$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AP31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AR$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AQ31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AS$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AR31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AT$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AS31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AU$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AT31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AV$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AU31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AW$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AV31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AX$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AW31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AY$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AX31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>AZ$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AY31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BA$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:AZ31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BB$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BA31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BC$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BB31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BD$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BC31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BE$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BD31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BF$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BE31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BG$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BF31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BH$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BG31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BI$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BH31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BJ$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BI31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BK$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BJ31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BL$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BK31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BM$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BL31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BN$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BM31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BO$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BN31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BP$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BO31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BQ$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BP31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BR$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BQ31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BS$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BR31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BT$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BS31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BU$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BT31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BV$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BU31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BW$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BV31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BX$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BW31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BY$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BX31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>BZ$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BY31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>CA$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:BZ31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>CB$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:CA31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>CC$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:CB31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>CD$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:CC31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>CE$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:CD31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>CF$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:CE31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>CG$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:CF31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>CH$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:CG31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>CI$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:CH31))))","v":0},{"$f":"IF(OFFSET($G22, -$E31, $E31)=\"n/a\",0,IF(OFFSET($G22,-$E31,$E31)+$E31>CJ$5,IFERROR((OFFSET($G21,-$E31,$E31)/(OFFSET($G22,-$E31,$E31))),0),(OFFSET($G21,-$E31,$E31)-SUM($G31:CI31))))","v":0}]
[null,null,null,null,15,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E32)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>W$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:V32))))","v":1.3679814352612789},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>X$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:W32))))","v":1.3679814352612789},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>Y$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:X32))))","v":1.3679814352612789},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>Z$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:Y32))))","v":1.3679814352612789},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AA$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:Z32))))","v":1.3679814352612789},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AB$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AA32))))","v":1.3679814352612789},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AC$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AB32))))","v":1.3679814352612789},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AD$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AC32))))","v":1.3679814352612789},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AE$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AD32))))","v":1.3679814352612789},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AF$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AE32))))","v":1.3679814352612789},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AG$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AF32))))","v":1.3679814352612789},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AH$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AG32))))","v":1.3679814352612789},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AI$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AH32))))","v":1.3679814352612789},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AJ$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AI32))))","v":1.3679814352612789},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AK$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AJ32))))","v":1.3679814352612851},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AL$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AK32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AM$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AL32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AN$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AM32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AO$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AN32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AP$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AO32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AQ$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AP32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AR$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AQ32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AS$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AR32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AT$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AS32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AU$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AT32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AV$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AU32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AW$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AV32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AX$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AW32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AY$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AX32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>AZ$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AY32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BA$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:AZ32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BB$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BA32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BC$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BB32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BD$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BC32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BE$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BD32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BF$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BE32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BG$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BF32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BH$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BG32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BI$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BH32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BJ$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BI32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BK$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BJ32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BL$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BK32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BM$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BL32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BN$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BM32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BO$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BN32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BP$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BO32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BQ$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BP32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BR$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BQ32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BS$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BR32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BT$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BS32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BU$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BT32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BV$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BU32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BW$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BV32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BX$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BW32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BY$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BX32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>BZ$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BY32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>CA$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:BZ32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>CB$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:CA32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>CC$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:CB32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>CD$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:CC32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>CE$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:CD32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>CF$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:CE32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>CG$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:CF32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>CH$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:CG32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>CI$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:CH32))))","v":0},{"$f":"IF(OFFSET($G23, -$E32, $E32)=\"n/a\",0,IF(OFFSET($G23,-$E32,$E32)+$E32>CJ$5,IFERROR((OFFSET($G22,-$E32,$E32)/(OFFSET($G23,-$E32,$E32))),0),(OFFSET($G22,-$E32,$E32)-SUM($G32:CI32))))","v":0}]
[null,null,null,null,16,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E33)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>X$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:W33))))","v":0.71252873694881136},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>Y$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:X33))))","v":0.71252873694881136},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>Z$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:Y33))))","v":0.71252873694881136},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AA$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:Z33))))","v":0.71252873694881136},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AB$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AA33))))","v":0.71252873694881136},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AC$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AB33))))","v":0.71252873694881136},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AD$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AC33))))","v":0.71252873694881136},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AE$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AD33))))","v":0.71252873694881136},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AF$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AE33))))","v":0.71252873694881136},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AG$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AF33))))","v":0.71252873694881136},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AH$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AG33))))","v":0.71252873694881136},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AI$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AH33))))","v":0.71252873694881136},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AJ$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AI33))))","v":0.71252873694881136},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AK$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AJ33))))","v":0.71252873694881136},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AL$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AK33))))","v":0.71252873694881025},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AM$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AL33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AN$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AM33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AO$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AN33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AP$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AO33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AQ$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AP33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AR$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AQ33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AS$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AR33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AT$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AS33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AU$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AT33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AV$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AU33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AW$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AV33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AX$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AW33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AY$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AX33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>AZ$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AY33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BA$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:AZ33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BB$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BA33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BC$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BB33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BD$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BC33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BE$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BD33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BF$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BE33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BG$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BF33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BH$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BG33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BI$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BH33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BJ$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BI33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BK$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BJ33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BL$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BK33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BM$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BL33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BN$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BM33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BO$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BN33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BP$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BO33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BQ$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BP33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BR$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BQ33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BS$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BR33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BT$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BS33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BU$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BT33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BV$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BU33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BW$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BV33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BX$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BW33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BY$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BX33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>BZ$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BY33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>CA$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:BZ33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>CB$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:CA33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>CC$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:CB33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>CD$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:CC33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>CE$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:CD33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>CF$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:CE33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>CG$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:CF33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>CH$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:CG33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>CI$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:CH33))))","v":0},{"$f":"IF(OFFSET($G24, -$E33, $E33)=\"n/a\",0,IF(OFFSET($G24,-$E33,$E33)+$E33>CJ$5,IFERROR((OFFSET($G23,-$E33,$E33)/(OFFSET($G24,-$E33,$E33))),0),(OFFSET($G23,-$E33,$E33)-SUM($G33:CI33))))","v":0}]
[null,null,null,null,17,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E34)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>Y$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:X34))))","v":0.59420774896839545},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>Z$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:Y34))))","v":0.59420774896839545},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AA$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:Z34))))","v":0.59420774896839545},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AB$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AA34))))","v":0.59420774896839545},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AC$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AB34))))","v":0.59420774896839545},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AD$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AC34))))","v":0.59420774896839545},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AE$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AD34))))","v":0.59420774896839545},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AF$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AE34))))","v":0.59420774896839545},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AG$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AF34))))","v":0.59420774896839545},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AH$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AG34))))","v":0.59420774896839545},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AI$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AH34))))","v":0.59420774896839545},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AJ$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AI34))))","v":0.59420774896839545},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AK$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AJ34))))","v":0.59420774896839545},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AL$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AK34))))","v":0.59420774896839545},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AM$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AL34))))","v":0.5942077489683939},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AN$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AM34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AO$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AN34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AP$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AO34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AQ$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AP34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AR$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AQ34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AS$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AR34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AT$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AS34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AU$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AT34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AV$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AU34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AW$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AV34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AX$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AW34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AY$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AX34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>AZ$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AY34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BA$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:AZ34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BB$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BA34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BC$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BB34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BD$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BC34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BE$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BD34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BF$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BE34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BG$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BF34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BH$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BG34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BI$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BH34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BJ$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BI34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BK$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BJ34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BL$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BK34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BM$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BL34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BN$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BM34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BO$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BN34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BP$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BO34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BQ$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BP34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BR$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BQ34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BS$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BR34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BT$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BS34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BU$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BT34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BV$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BU34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BW$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BV34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BX$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BW34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BY$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BX34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>BZ$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BY34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>CA$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:BZ34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>CB$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:CA34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>CC$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:CB34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>CD$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:CC34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>CE$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:CD34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>CF$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:CE34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>CG$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:CF34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>CH$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:CG34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>CI$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:CH34))))","v":0},{"$f":"IF(OFFSET($G25, -$E34, $E34)=\"n/a\",0,IF(OFFSET($G25,-$E34,$E34)+$E34>CJ$5,IFERROR((OFFSET($G24,-$E34,$E34)/(OFFSET($G25,-$E34,$E34))),0),(OFFSET($G24,-$E34,$E34)-SUM($G34:CI34))))","v":0}]
[null,null,null,null,18,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E35)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>Z$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:Y35))))","v":1.0884096097274718},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AA$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:Z35))))","v":1.0884096097274718},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AB$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AA35))))","v":1.0884096097274718},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AC$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AB35))))","v":1.0884096097274718},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AD$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AC35))))","v":1.0884096097274718},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AE$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AD35))))","v":1.0884096097274718},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AF$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AE35))))","v":1.0884096097274718},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AG$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AF35))))","v":1.0884096097274718},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AH$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AG35))))","v":1.0884096097274718},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AI$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AH35))))","v":1.0884096097274718},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AJ$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AI35))))","v":1.0884096097274718},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AK$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AJ35))))","v":1.0884096097274718},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AL$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AK35))))","v":1.0884096097274718},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AM$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AL35))))","v":1.0884096097274718},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AN$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AM35))))","v":1.0884096097274689},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AO$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AN35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AP$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AO35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AQ$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AP35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AR$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AQ35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AS$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AR35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AT$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AS35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AU$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AT35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AV$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AU35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AW$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AV35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AX$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AW35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AY$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AX35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>AZ$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AY35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BA$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:AZ35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BB$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BA35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BC$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BB35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BD$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BC35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BE$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BD35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BF$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BE35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BG$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BF35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BH$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BG35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BI$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BH35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BJ$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BI35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BK$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BJ35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BL$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BK35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BM$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BL35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BN$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BM35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BO$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BN35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BP$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BO35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BQ$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BP35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BR$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BQ35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BS$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BR35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BT$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BS35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BU$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BT35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BV$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BU35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BW$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BV35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BX$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BW35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BY$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BX35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>BZ$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BY35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>CA$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:BZ35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>CB$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:CA35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>CC$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:CB35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>CD$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:CC35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>CE$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:CD35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>CF$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:CE35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>CG$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:CF35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>CH$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:CG35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>CI$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:CH35))))","v":0},{"$f":"IF(OFFSET($G26, -$E35, $E35)=\"n/a\",0,IF(OFFSET($G26,-$E35,$E35)+$E35>CJ$5,IFERROR((OFFSET($G25,-$E35,$E35)/(OFFSET($G26,-$E35,$E35))),0),(OFFSET($G25,-$E35,$E35)-SUM($G35:CI35))))","v":0}]
[null,null,null,null,19,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E36)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AA$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:Z36))))","v":0.56985777861111808},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AB$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AA36))))","v":0.56985777861111808},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AC$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AB36))))","v":0.56985777861111808},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AD$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AC36))))","v":0.56985777861111808},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AE$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AD36))))","v":0.56985777861111808},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AF$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AE36))))","v":0.56985777861111808},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AG$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AF36))))","v":0.56985777861111808},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AH$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AG36))))","v":0.56985777861111808},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AI$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AH36))))","v":0.56985777861111808},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AJ$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AI36))))","v":0.56985777861111808},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AK$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AJ36))))","v":0.56985777861111808},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AL$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AK36))))","v":0.56985777861111808},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AM$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AL36))))","v":0.56985777861111808},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AN$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AM36))))","v":0.56985777861111808},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AO$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AN36))))","v":0.56985777861112119},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AP$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AO36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AQ$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AP36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AR$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AQ36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AS$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AR36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AT$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AS36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AU$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AT36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AV$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AU36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AW$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AV36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AX$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AW36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AY$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AX36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>AZ$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AY36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BA$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:AZ36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BB$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BA36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BC$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BB36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BD$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BC36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BE$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BD36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BF$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BE36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BG$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BF36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BH$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BG36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BI$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BH36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BJ$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BI36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BK$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BJ36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BL$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BK36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BM$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BL36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BN$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BM36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BO$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BN36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BP$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BO36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BQ$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BP36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BR$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BQ36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BS$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BR36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BT$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BS36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BU$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BT36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BV$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BU36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BW$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BV36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BX$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BW36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BY$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BX36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>BZ$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BY36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>CA$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:BZ36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>CB$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:CA36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>CC$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:CB36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>CD$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:CC36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>CE$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:CD36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>CF$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:CE36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>CG$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:CF36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>CH$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:CG36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>CI$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:CH36))))","v":0},{"$f":"IF(OFFSET($G27, -$E36, $E36)=\"n/a\",0,IF(OFFSET($G27,-$E36,$E36)+$E36>CJ$5,IFERROR((OFFSET($G26,-$E36,$E36)/(OFFSET($G27,-$E36,$E36))),0),(OFFSET($G26,-$E36,$E36)-SUM($G36:CI36))))","v":0}]
[null,null,null,null,20,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E37)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AB$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AA37))))","v":1.6960987216895616},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AC$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AB37))))","v":1.6960987216895616},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AD$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AC37))))","v":1.6960987216895616},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AE$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AD37))))","v":1.6960987216895616},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AF$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AE37))))","v":1.6960987216895616},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AG$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AF37))))","v":1.6960987216895616},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AH$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AG37))))","v":1.6960987216895616},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AI$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AH37))))","v":1.6960987216895616},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AJ$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AI37))))","v":1.6960987216895616},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AK$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AJ37))))","v":1.6960987216895616},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AL$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AK37))))","v":1.6960987216895616},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AM$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AL37))))","v":1.6960987216895616},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AN$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AM37))))","v":1.6960987216895616},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AO$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AN37))))","v":1.6960987216895616},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AP$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AO37))))","v":1.6960987216895518},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AQ$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AP37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AR$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AQ37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AS$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AR37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AT$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AS37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AU$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AT37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AV$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AU37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AW$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AV37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AX$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AW37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AY$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AX37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>AZ$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AY37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BA$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:AZ37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BB$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BA37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BC$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BB37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BD$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BC37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BE$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BD37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BF$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BE37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BG$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BF37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BH$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BG37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BI$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BH37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BJ$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BI37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BK$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BJ37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BL$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BK37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BM$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BL37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BN$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BM37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BO$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BN37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BP$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BO37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BQ$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BP37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BR$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BQ37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BS$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BR37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BT$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BS37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BU$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BT37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BV$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BU37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BW$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BV37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BX$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BW37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BY$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BX37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>BZ$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BY37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>CA$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:BZ37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>CB$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:CA37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>CC$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:CB37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>CD$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:CC37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>CE$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:CD37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>CF$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:CE37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>CG$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:CF37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>CH$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:CG37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>CI$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:CH37))))","v":0},{"$f":"IF(OFFSET($G28, -$E37, $E37)=\"n/a\",0,IF(OFFSET($G28,-$E37,$E37)+$E37>CJ$5,IFERROR((OFFSET($G27,-$E37,$E37)/(OFFSET($G28,-$E37,$E37))),0),(OFFSET($G27,-$E37,$E37)-SUM($G37:CI37))))","v":0}]
[null,null,null,null,21,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E38)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AC$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AB38))))","v":0.64726487098750918},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AD$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AC38))))","v":0.64726487098750918},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AE$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AD38))))","v":0.64726487098750918},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AF$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AE38))))","v":0.64726487098750918},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AG$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AF38))))","v":0.64726487098750918},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AH$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AG38))))","v":0.64726487098750918},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AI$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AH38))))","v":0.64726487098750918},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AJ$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AI38))))","v":0.64726487098750918},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AK$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AJ38))))","v":0.64726487098750918},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AL$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AK38))))","v":0.64726487098750918},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AM$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AL38))))","v":0.64726487098750918},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AN$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AM38))))","v":0.64726487098750918},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AO$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AN38))))","v":0.64726487098750918},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AP$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AO38))))","v":0.64726487098750918},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AQ$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AP38))))","v":0.64726487098750773},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AR$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AQ38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AS$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AR38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AT$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AS38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AU$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AT38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AV$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AU38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AW$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AV38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AX$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AW38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AY$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AX38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>AZ$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AY38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BA$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:AZ38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BB$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BA38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BC$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BB38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BD$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BC38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BE$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BD38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BF$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BE38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BG$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BF38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BH$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BG38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BI$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BH38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BJ$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BI38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BK$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BJ38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BL$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BK38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BM$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BL38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BN$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BM38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BO$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BN38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BP$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BO38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BQ$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BP38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BR$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BQ38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BS$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BR38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BT$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BS38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BU$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BT38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BV$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BU38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BW$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BV38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BX$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BW38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BY$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BX38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>BZ$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BY38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>CA$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:BZ38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>CB$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:CA38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>CC$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:CB38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>CD$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:CC38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>CE$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:CD38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>CF$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:CE38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>CG$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:CF38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>CH$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:CG38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>CI$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:CH38))))","v":0},{"$f":"IF(OFFSET($G29, -$E38, $E38)=\"n/a\",0,IF(OFFSET($G29,-$E38,$E38)+$E38>CJ$5,IFERROR((OFFSET($G28,-$E38,$E38)/(OFFSET($G29,-$E38,$E38))),0),(OFFSET($G28,-$E38,$E38)-SUM($G38:CI38))))","v":0}]
[null,null,null,null,22,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E39)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AD$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AC39))))","v":0.77136580692627876},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AE$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AD39))))","v":0.77136580692627876},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AF$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AE39))))","v":0.77136580692627876},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AG$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AF39))))","v":0.77136580692627876},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AH$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AG39))))","v":0.77136580692627876},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AI$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AH39))))","v":0.77136580692627876},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AJ$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AI39))))","v":0.77136580692627876},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AK$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AJ39))))","v":0.77136580692627876},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AL$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AK39))))","v":0.77136580692627876},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AM$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AL39))))","v":0.77136580692627876},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AN$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AM39))))","v":0.77136580692627876},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AO$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AN39))))","v":0.77136580692627876},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AP$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AO39))))","v":0.77136580692627876},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AQ$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AP39))))","v":0.77136580692627876},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AR$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AQ39))))","v":0.77136580692627987},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AS$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AR39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AT$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AS39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AU$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AT39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AV$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AU39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AW$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AV39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AX$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AW39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AY$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AX39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>AZ$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AY39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BA$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:AZ39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BB$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BA39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BC$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BB39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BD$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BC39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BE$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BD39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BF$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BE39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BG$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BF39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BH$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BG39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BI$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BH39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BJ$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BI39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BK$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BJ39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BL$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BK39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BM$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BL39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BN$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BM39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BO$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BN39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BP$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BO39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BQ$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BP39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BR$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BQ39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BS$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BR39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BT$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BS39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BU$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BT39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BV$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BU39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BW$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BV39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BX$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BW39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BY$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BX39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>BZ$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BY39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>CA$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:BZ39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>CB$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:CA39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>CC$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:CB39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>CD$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:CC39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>CE$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:CD39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>CF$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:CE39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>CG$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:CF39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>CH$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:CG39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>CI$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:CH39))))","v":0},{"$f":"IF(OFFSET($G30, -$E39, $E39)=\"n/a\",0,IF(OFFSET($G30,-$E39,$E39)+$E39>CJ$5,IFERROR((OFFSET($G29,-$E39,$E39)/(OFFSET($G30,-$E39,$E39))),0),(OFFSET($G29,-$E39,$E39)-SUM($G39:CI39))))","v":0}]
[null,null,null,null,23,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E40)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>AE$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AD40))))","v":0.80855335994827404},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>AF$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AE40))))","v":0.80855335994827404},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>AG$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AF40))))","v":0.80855335994827404},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>AH$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AG40))))","v":0.80855335994827404},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>AI$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AH40))))","v":0.80855335994827404},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>AJ$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AI40))))","v":0.80855335994827404},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>AK$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AJ40))))","v":0.80855335994827404},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>AL$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AK40))))","v":0.80855335994827404},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>AM$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AL40))))","v":0.80855335994827404},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>AN$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AM40))))","v":0.80855335994827404},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>AO$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AN40))))","v":0.80855335994827404},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>AP$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AO40))))","v":0.80855335994827404},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>AQ$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AP40))))","v":0.80855335994827404},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>AR$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AQ40))))","v":0.80855335994827404},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>AS$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AR40))))","v":0.80855335994827726},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>AT$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AS40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>AU$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AT40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>AV$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AU40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>AW$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AV40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>AX$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AW40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>AY$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AX40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>AZ$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AY40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BA$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:AZ40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BB$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BA40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BC$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BB40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BD$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BC40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BE$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BD40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BF$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BE40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BG$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BF40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BH$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BG40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BI$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BH40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BJ$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BI40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BK$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BJ40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BL$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BK40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BM$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BL40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BN$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BM40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BO$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BN40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BP$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BO40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BQ$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BP40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BR$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BQ40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BS$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BR40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BT$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BS40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BU$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BT40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BV$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BU40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BW$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BV40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BX$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BW40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BY$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BX40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>BZ$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BY40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>CA$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:BZ40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>CB$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:CA40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>CC$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:CB40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>CD$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:CC40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>CE$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:CD40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>CF$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:CE40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>CG$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:CF40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>CH$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:CG40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>CI$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:CH40))))","v":0},{"$f":"IF(OFFSET($G31, -$E40, $E40)=\"n/a\",0,IF(OFFSET($G31,-$E40,$E40)+$E40>CJ$5,IFERROR((OFFSET($G30,-$E40,$E40)/(OFFSET($G31,-$E40,$E40))),0),(OFFSET($G30,-$E40,$E40)-SUM($G40:CI40))))","v":0}]
[null,null,null,null,24,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E41)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>AF$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:AE41))))","v":1.0215813974784103},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>AG$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:AF41))))","v":1.0215813974784103},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>AH$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:AG41))))","v":1.0215813974784103},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>AI$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:AH41))))","v":1.0215813974784103},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>AJ$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:AI41))))","v":1.0215813974784103},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>AK$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:AJ41))))","v":1.0215813974784103},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>AL$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:AK41))))","v":1.0215813974784103},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>AM$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:AL41))))","v":1.0215813974784103},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>AN$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:AM41))))","v":1.0215813974784103},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>AO$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:AN41))))","v":1.0215813974784103},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>AP$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:AO41))))","v":1.0215813974784103},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>AQ$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:AP41))))","v":1.0215813974784103},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>AR$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:AQ41))))","v":1.0215813974784103},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>AS$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:AR41))))","v":1.0215813974784103},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>AT$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:AS41))))","v":1.0215813974784087},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>AU$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:AT41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>AV$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:AU41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>AW$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:AV41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>AX$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:AW41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>AY$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:AX41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>AZ$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:AY41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BA$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:AZ41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BB$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BA41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BC$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BB41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BD$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BC41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BE$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BD41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BF$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BE41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BG$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BF41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BH$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BG41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BI$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BH41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BJ$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BI41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BK$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BJ41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BL$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BK41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BM$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BL41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BN$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BM41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BO$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BN41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BP$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BO41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BQ$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BP41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BR$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BQ41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BS$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BR41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BT$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BS41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BU$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BT41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BV$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BU41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BW$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BV41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BX$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BW41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BY$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BX41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>BZ$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BY41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>CA$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:BZ41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>CB$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:CA41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>CC$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:CB41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>CD$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:CC41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>CE$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:CD41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>CF$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:CE41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>CG$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:CF41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>CH$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:CG41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>CI$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:CH41))))","v":0},{"$f":"IF(OFFSET($G32, -$E41, $E41)=\"n/a\",0,IF(OFFSET($G32,-$E41,$E41)+$E41>CJ$5,IFERROR((OFFSET($G31,-$E41,$E41)/(OFFSET($G32,-$E41,$E41))),0),(OFFSET($G31,-$E41,$E41)-SUM($G41:CI41))))","v":0}]
[null,null,null,null,25,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E42)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>AG$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:AF42))))","v":1.2436869477598311},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>AH$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:AG42))))","v":1.2436869477598311},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>AI$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:AH42))))","v":1.2436869477598311},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>AJ$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:AI42))))","v":1.2436869477598311},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>AK$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:AJ42))))","v":1.2436869477598311},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>AL$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:AK42))))","v":1.2436869477598311},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>AM$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:AL42))))","v":1.2436869477598311},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>AN$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:AM42))))","v":1.2436869477598311},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>AO$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:AN42))))","v":1.2436869477598311},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>AP$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:AO42))))","v":1.2436869477598311},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>AQ$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:AP42))))","v":1.2436869477598311},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>AR$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:AQ42))))","v":1.2436869477598311},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>AS$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:AR42))))","v":1.2436869477598311},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>AT$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:AS42))))","v":1.2436869477598311},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>AU$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:AT42))))","v":1.24368694775983},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>AV$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:AU42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>AW$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:AV42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>AX$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:AW42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>AY$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:AX42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>AZ$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:AY42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BA$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:AZ42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BB$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BA42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BC$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BB42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BD$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BC42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BE$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BD42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BF$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BE42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BG$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BF42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BH$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BG42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BI$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BH42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BJ$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BI42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BK$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BJ42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BL$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BK42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BM$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BL42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BN$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BM42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BO$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BN42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BP$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BO42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BQ$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BP42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BR$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BQ42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BS$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BR42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BT$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BS42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BU$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BT42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BV$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BU42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BW$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BV42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BX$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BW42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BY$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BX42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>BZ$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BY42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>CA$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:BZ42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>CB$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:CA42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>CC$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:CB42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>CD$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:CC42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>CE$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:CD42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>CF$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:CE42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>CG$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:CF42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>CH$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:CG42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>CI$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:CH42))))","v":0},{"$f":"IF(OFFSET($G33, -$E42, $E42)=\"n/a\",0,IF(OFFSET($G33,-$E42,$E42)+$E42>CJ$5,IFERROR((OFFSET($G32,-$E42,$E42)/(OFFSET($G33,-$E42,$E42))),0),(OFFSET($G32,-$E42,$E42)-SUM($G42:CI42))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E23","v":6},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E44)","v":"Depreciation of t-1 and t-2 adjustment 2001-02"},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=N$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:M45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:M45)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:M45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=O$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:N45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:N45)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:N45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=P$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:O45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:O45)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:O45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=Q$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:P45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:P45)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:P45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=R$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:Q45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:Q45)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:Q45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=S$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:R45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:R45)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:R45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=T$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:S45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:S45)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:S45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=U$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:T45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:T45)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:T45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=V$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:U45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:U45)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:U45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=W$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:V45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:V45)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:V45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=X$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:W45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:W45)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:W45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=Y$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:X45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:X45)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:X45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=Z$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:Y45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:Y45)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:Y45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AA$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:Z45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:Z45)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:Z45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AB$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AA45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AA45)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AA45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AC$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AB45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AB45)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AB45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AD$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AC45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AC45)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AC45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AE$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AD45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AD45)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AD45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AF$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AE45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AE45)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AE45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AG$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AF45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AF45)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AF45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AH$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AG45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AG45)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AG45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AI$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AH45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AH45)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AH45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AJ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AI45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AI45)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AI45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AK$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AJ45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AJ45)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AJ45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AL$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AK45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AK45)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AK45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AM$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AL45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AL45)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AL45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AN$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AM45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AM45)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AM45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AO$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AN45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AN45)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AN45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AP$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AO45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AO45)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AO45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AQ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AP45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AP45)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AP45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AR$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AQ45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AQ45)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AQ45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AS$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AR45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AR45)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AR45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AT$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AS45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AS45)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AS45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AU$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AT45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AT45)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AT45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AV$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AU45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AU45)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AU45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AW$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AV45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AV45)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AV45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AX$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AW45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AW45)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AW45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AY$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AX45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AX45)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AX45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=AZ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AY45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AY45)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AY45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BA$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:AZ45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:AZ45)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:AZ45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BB$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BA45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BA45)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BA45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BC$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BB45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BB45)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BB45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BD$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BC45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BC45)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BC45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BE$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BD45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BD45)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BD45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BF$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BE45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BE45)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BE45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BG$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BF45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BF45)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BF45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BH$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BG45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BG45)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BG45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BI$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BH45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BH45)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BH45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BJ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BI45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BI45)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BI45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BK$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BJ45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BJ45)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BJ45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BL$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BK45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BK45)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BK45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BM$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BL45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BL45)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BL45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BN$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BM45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BM45)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BM45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BO$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BN45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BN45)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BN45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BP$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BO45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BO45)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BO45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BQ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BP45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BP45)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BP45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BR$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BQ45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BQ45)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BQ45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BS$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BR45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BR45)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BR45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BT$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BS45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BS45)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BS45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BU$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BT45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BT45)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BT45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BV$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BU45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BU45)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BU45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BW$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BV45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BV45)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BV45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BX$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BW45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BW45)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BW45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BY$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BX45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BX45)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BX45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=BZ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BY45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BY45)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BY45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=CA$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:BZ45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:BZ45)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:BZ45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=CB$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:CA45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:CA45)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:CA45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=CC$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:CB45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:CB45)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:CB45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=CD$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:CC45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:CC45)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:CC45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=CE$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:CD45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:CD45)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:CD45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=CF$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:CE45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:CE45)),\nIF(CF$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:CE45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=CG$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:CF45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:CF45)),\nIF(CG$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:CF45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=CH$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:CG45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:CG45)),\nIF(CH$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:CG45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=CI$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:CH45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:CH45)),\nIF(CI$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:CH45)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E44)+$E17>=CJ$5, 0,\nIF(AND(OFFSET($G9, -$E17, $E44)<>0, OFFSET($G11, -$E17, $E44)=0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)-SUM($G45:CI45)),\nIF(AND(OFFSET($G9, -$E17, $E44)=0, OFFSET($G11, -$E17, $E44)<>0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G12, -$E17, $E44)+$E44, IFERROR(OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G11, -$E17, $E44)-SUM($G45:CI45)),\nIF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E44)<OFFSET($G10, -$E17, $E44)+$E44, IFERROR(OFFSET($G9, -$E17, $E44)/OFFSET($G10, -$E17, $E44)+OFFSET($G11, -$E17, $E44)/OFFSET($G12, -$E17, $E44), 0), OFFSET($G9, -$E17, $E44)+OFFSET($G11, -$E17, $E44)-SUM($G45:CI45)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E45+6","v":12},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E45)","v":"Depreciation of t-1 and t-2 adjustment 2007-08"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=T$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:S46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:S46)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:S46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=U$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:T46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:T46)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:T46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=V$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:U46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:U46)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:U46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=W$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:V46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:V46)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:V46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=X$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:W46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:W46)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:W46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=Y$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:X46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:X46)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:X46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=Z$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:Y46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:Y46)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:Y46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AA$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:Z46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:Z46)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:Z46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AB$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AA46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AA46)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AA46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AC$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AB46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AB46)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AB46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AD$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AC46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AC46)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AC46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AE$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AD46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AD46)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AD46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AF$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AE46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AE46)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AE46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AG$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AF46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AF46)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AF46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AH$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AG46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AG46)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AG46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AI$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AH46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AH46)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AH46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AJ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AI46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AI46)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AI46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AK$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AJ46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AJ46)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AJ46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AL$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AK46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AK46)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AK46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AM$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AL46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AL46)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AL46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AN$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AM46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AM46)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AM46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AO$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AN46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AN46)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AN46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AP$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AO46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AO46)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AO46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AQ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AP46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AP46)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AP46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AR$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AQ46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AQ46)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AQ46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AS$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AR46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AR46)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AR46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AT$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AS46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AS46)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AS46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AU$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AT46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AT46)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AT46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AV$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AU46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AU46)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AU46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AW$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AV46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AV46)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AV46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AX$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AW46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AW46)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AW46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AY$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AX46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AX46)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AX46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=AZ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AY46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AY46)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AY46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BA$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:AZ46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:AZ46)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:AZ46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BB$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BA46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BA46)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BA46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BC$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BB46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BB46)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BB46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BD$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BC46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BC46)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BC46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BE$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BD46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BD46)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BD46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BF$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BE46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BE46)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BE46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BG$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BF46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BF46)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BF46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BH$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BG46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BG46)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BG46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BI$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BH46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BH46)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BH46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BJ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BI46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BI46)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BI46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BK$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BJ46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BJ46)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BJ46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BL$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BK46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BK46)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BK46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BM$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BL46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BL46)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BL46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BN$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BM46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BM46)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BM46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BO$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BN46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BN46)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BN46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BP$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BO46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BO46)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BO46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BQ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BP46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BP46)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BP46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BR$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BQ46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BQ46)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BQ46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BS$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BR46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BR46)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BR46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BT$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BS46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BS46)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BS46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BU$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BT46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BT46)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BT46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BV$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BU46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BU46)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BU46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BW$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BV46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BV46)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BV46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BX$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BW46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BW46)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BW46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BY$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BX46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BX46)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BX46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=BZ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BY46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BY46)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BY46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=CA$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:BZ46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:BZ46)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:BZ46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=CB$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:CA46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:CA46)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:CA46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=CC$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:CB46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:CB46)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:CB46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=CD$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:CC46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:CC46)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:CC46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=CE$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:CD46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:CD46)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:CD46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=CF$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:CE46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:CE46)),\nIF(CF$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:CE46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=CG$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:CF46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:CF46)),\nIF(CG$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:CF46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=CH$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:CG46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:CG46)),\nIF(CH$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:CG46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=CI$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:CH46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:CH46)),\nIF(CI$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:CH46)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E45)+$E18>=CJ$5, 0,\nIF(AND(OFFSET($G10, -$E18, $E45)<>0, OFFSET($G12, -$E18, $E45)=0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)-SUM($G46:CI46)),\nIF(AND(OFFSET($G10, -$E18, $E45)=0, OFFSET($G12, -$E18, $E45)<>0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G13, -$E18, $E45)+$E45, IFERROR(OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G12, -$E18, $E45)-SUM($G46:CI46)),\nIF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E45)<OFFSET($G11, -$E18, $E45)+$E45, IFERROR(OFFSET($G10, -$E18, $E45)/OFFSET($G11, -$E18, $E45)+OFFSET($G12, -$E18, $E45)/OFFSET($G13, -$E18, $E45), 0), OFFSET($G10, -$E18, $E45)+OFFSET($G12, -$E18, $E45)-SUM($G46:CI46)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E46+3","v":15},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E46)","v":"Depreciation of t-1 and t-2 adjustment 2013-14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=W$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:V47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:V47)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:V47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=X$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:W47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:W47)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:W47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=Y$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:X47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:X47)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:X47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=Z$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:Y47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:Y47)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:Y47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AA$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:Z47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:Z47)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:Z47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AB$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AA47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AA47)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AA47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AC$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AB47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AB47)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AB47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AD$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AC47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AC47)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AC47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AE$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AD47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AD47)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AD47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AF$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AE47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AE47)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AE47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AG$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AF47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AF47)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AF47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AH$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AG47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AG47)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AG47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AI$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AH47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AH47)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AH47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AJ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AI47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AI47)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AI47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AK$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AJ47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AJ47)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AJ47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AL$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AK47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AK47)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AK47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AM$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AL47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AL47)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AL47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AN$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AM47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AM47)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AM47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AO$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AN47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AN47)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AN47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AP$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AO47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AO47)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AO47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AQ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AP47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AP47)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AP47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AR$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AQ47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AQ47)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AQ47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AS$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AR47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AR47)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AR47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AT$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AS47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AS47)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AS47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AU$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AT47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AT47)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AT47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AV$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AU47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AU47)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AU47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AW$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AV47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AV47)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AV47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AX$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AW47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AW47)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AW47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AY$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AX47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AX47)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AX47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=AZ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AY47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AY47)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AY47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BA$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:AZ47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:AZ47)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:AZ47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BB$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BA47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BA47)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BA47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BC$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BB47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BB47)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BB47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BD$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BC47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BC47)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BC47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BE$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BD47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BD47)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BD47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BF$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BE47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BE47)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BE47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BG$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BF47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BF47)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BF47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BH$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BG47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BG47)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BG47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BI$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BH47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BH47)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BH47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BJ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BI47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BI47)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BI47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BK$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BJ47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BJ47)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BJ47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BL$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BK47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BK47)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BK47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BM$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BL47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BL47)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BL47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BN$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BM47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BM47)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BM47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BO$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BN47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BN47)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BN47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BP$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BO47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BO47)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BO47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BQ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BP47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BP47)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BP47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BR$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BQ47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BQ47)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BQ47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BS$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BR47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BR47)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BR47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BT$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BS47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BS47)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BS47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BU$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BT47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BT47)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BT47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BV$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BU47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BU47)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BU47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BW$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BV47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BV47)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BV47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BX$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BW47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BW47)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BW47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BY$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BX47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BX47)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BX47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=BZ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BY47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BY47)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BY47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=CA$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:BZ47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:BZ47)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:BZ47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=CB$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:CA47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:CA47)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:CA47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=CC$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:CB47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:CB47)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:CB47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=CD$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:CC47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:CC47)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:CC47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=CE$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:CD47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:CD47)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:CD47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=CF$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:CE47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:CE47)),\nIF(CF$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:CE47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=CG$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:CF47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:CF47)),\nIF(CG$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:CF47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=CH$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:CG47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:CG47)),\nIF(CH$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:CG47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=CI$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:CH47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:CH47)),\nIF(CI$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:CH47)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E46)+$E19>=CJ$5, 0,\nIF(AND(OFFSET($G11, -$E19, $E46)<>0, OFFSET($G13, -$E19, $E46)=0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)-SUM($G47:CI47)),\nIF(AND(OFFSET($G11, -$E19, $E46)=0, OFFSET($G13, -$E19, $E46)<>0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G14, -$E19, $E46)+$E46, IFERROR(OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G13, -$E19, $E46)-SUM($G47:CI47)),\nIF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E46)<OFFSET($G12, -$E19, $E46)+$E46, IFERROR(OFFSET($G11, -$E19, $E46)/OFFSET($G12, -$E19, $E46)+OFFSET($G13, -$E19, $E46)/OFFSET($G14, -$E19, $E46), 0), OFFSET($G11, -$E19, $E46)+OFFSET($G13, -$E19, $E46)-SUM($G47:CI47)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E47+5","v":20},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E47)","v":"Depreciation of t-1 and t-2 adjustment 2016-17"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AB$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AA48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AA48)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AA48)))))), 0)","v":-1.1290962175580083E-2},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AC$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AB48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AB48)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AB48)))))), 0)","v":-1.1290962175580083E-2},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AD$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AC48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AC48)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AC48)))))), 0)","v":-1.1290962175580083E-2},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AE$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AD48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AD48)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AD48)))))), 0)","v":-1.1290962175580083E-2},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AF$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AE48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AE48)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AE48)))))), 0)","v":-1.1290962175580083E-2},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AG$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AF48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AF48)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AF48)))))), 0)","v":-1.1290962175580083E-2},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AH$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AG48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AG48)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AG48)))))), 0)","v":-1.1290962175580083E-2},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AI$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AH48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AH48)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AH48)))))), 0)","v":-1.1290962175580083E-2},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AJ$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AI48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AI48)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AI48)))))), 0)","v":-1.1290962175580083E-2},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AK$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AJ48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AJ48)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AJ48)))))), 0)","v":-1.1290962175580108E-2},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AL$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AK48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AK48)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AK48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AM$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AL48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AL48)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AL48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AN$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AM48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AM48)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AM48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AO$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AN48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AN48)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AN48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AP$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AO48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AO48)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AO48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AQ$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AP48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AP48)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AP48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AR$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AQ48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AQ48)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AQ48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AS$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AR48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AR48)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AR48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AT$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AS48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AS48)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AS48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AU$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AT48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AT48)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AT48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AV$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AU48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AU48)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AU48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AW$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AV48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AV48)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AV48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AX$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AW48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AW48)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AW48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AY$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AX48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AX48)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AX48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=AZ$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AY48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AY48)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AY48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BA$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:AZ48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:AZ48)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:AZ48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BB$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BA48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BA48)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BA48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BC$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BB48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BB48)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BB48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BD$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BC48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BC48)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BC48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BE$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BD48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BD48)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BD48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BF$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BE48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BE48)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BE48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BG$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BF48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BF48)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BF48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BH$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BG48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BG48)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BG48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BI$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BH48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BH48)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BH48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BJ$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BI48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BI48)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BI48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BK$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BJ48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BJ48)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BJ48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BL$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BK48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BK48)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BK48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BM$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BL48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BL48)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BL48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BN$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BM48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BM48)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BM48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BO$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BN48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BN48)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BN48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BP$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BO48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BO48)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BO48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BQ$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BP48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BP48)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BP48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BR$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BQ48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BQ48)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BQ48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BS$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BR48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BR48)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BR48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BT$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BS48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BS48)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BS48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BU$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BT48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BT48)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BT48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BV$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BU48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BU48)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BU48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BW$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BV48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BV48)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BV48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BX$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BW48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BW48)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BW48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BY$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BX48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BX48)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BX48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=BZ$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BY48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BY48)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BY48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=CA$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:BZ48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:BZ48)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:BZ48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=CB$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:CA48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:CA48)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:CA48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=CC$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:CB48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:CB48)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:CB48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=CD$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:CC48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:CC48)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:CC48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=CE$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:CD48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:CD48)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:CD48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=CF$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:CE48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:CE48)),\nIF(CF$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:CE48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=CG$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:CF48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:CF48)),\nIF(CG$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:CF48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=CH$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:CG48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:CG48)),\nIF(CH$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:CG48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=CI$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:CH48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:CH48)),\nIF(CI$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:CH48)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E47)+$E20>=CJ$5, 0,\nIF(AND(OFFSET($G12, -$E20, $E47)<>0, OFFSET($G14, -$E20, $E47)=0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)-SUM($G48:CI48)),\nIF(AND(OFFSET($G12, -$E20, $E47)=0, OFFSET($G14, -$E20, $E47)<>0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G15, -$E20, $E47)+$E47, IFERROR(OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G14, -$E20, $E47)-SUM($G48:CI48)),\nIF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E47)<OFFSET($G13, -$E20, $E47)+$E47, IFERROR(OFFSET($G12, -$E20, $E47)/OFFSET($G13, -$E20, $E47)+OFFSET($G14, -$E20, $E47)/OFFSET($G15, -$E20, $E47), 0), OFFSET($G12, -$E20, $E47)+OFFSET($G14, -$E20, $E47)-SUM($G48:CI48)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E48+5","v":25},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E48)","v":"Depreciation of t-1 and t-2 adjustment 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=AG$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:AF49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:AF49)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:AF49)))))), 0)","v":-2.9211260587591159E-2},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=AH$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:AG49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:AG49)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:AG49)))))), 0)","v":-2.9211260587591159E-2},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=AI$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:AH49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:AH49)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:AH49)))))), 0)","v":-2.9211260587591159E-2},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=AJ$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:AI49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:AI49)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:AI49)))))), 0)","v":-2.9211260587591159E-2},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=AK$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:AJ49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:AJ49)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:AJ49)))))), 0)","v":-2.9211260587591159E-2},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=AL$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:AK49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:AK49)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:AK49)))))), 0)","v":-2.9211260587591159E-2},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=AM$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:AL49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:AL49)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:AL49)))))), 0)","v":-2.9211260587591159E-2},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=AN$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:AM49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:AM49)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:AM49)))))), 0)","v":-2.9211260587591159E-2},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=AO$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:AN49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:AN49)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:AN49)))))), 0)","v":-2.9211260587591159E-2},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=AP$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:AO49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:AO49)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:AO49)))))), 0)","v":-2.9211260587591159E-2},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=AQ$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:AP49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:AP49)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:AP49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=AR$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:AQ49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:AQ49)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:AQ49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=AS$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:AR49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:AR49)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:AR49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=AT$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:AS49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:AS49)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:AS49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=AU$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:AT49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:AT49)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:AT49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=AV$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:AU49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:AU49)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:AU49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=AW$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:AV49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:AV49)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:AV49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=AX$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:AW49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:AW49)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:AW49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=AY$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:AX49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:AX49)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:AX49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=AZ$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:AY49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:AY49)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:AY49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BA$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:AZ49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:AZ49)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:AZ49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BB$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BA49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BA49)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BA49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BC$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BB49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BB49)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BB49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BD$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BC49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BC49)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BC49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BE$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BD49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BD49)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BD49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BF$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BE49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BE49)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BE49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BG$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BF49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BF49)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BF49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BH$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BG49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BG49)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BG49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BI$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BH49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BH49)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BH49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BJ$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BI49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BI49)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BI49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BK$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BJ49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BJ49)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BJ49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BL$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BK49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BK49)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BK49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BM$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BL49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BL49)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BL49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BN$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BM49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BM49)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BM49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BO$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BN49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BN49)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BN49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BP$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BO49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BO49)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BO49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BQ$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BP49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BP49)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BP49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BR$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BQ49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BQ49)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BQ49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BS$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BR49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BR49)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BR49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BT$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BS49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BS49)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BS49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BU$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BT49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BT49)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BT49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BV$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BU49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BU49)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BU49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BW$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BV49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BV49)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BV49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BX$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BW49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BW49)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BW49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BY$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BX49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BX49)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BX49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=BZ$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BY49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BY49)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BY49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=CA$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:BZ49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:BZ49)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:BZ49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=CB$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:CA49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:CA49)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:CA49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=CC$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:CB49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:CB49)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:CB49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=CD$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:CC49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:CC49)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:CC49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=CE$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:CD49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:CD49)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:CD49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=CF$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:CE49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:CE49)),\nIF(CF$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:CE49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=CG$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:CF49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:CF49)),\nIF(CG$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:CF49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=CH$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:CG49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:CG49)),\nIF(CH$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:CG49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=CI$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:CH49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:CH49)),\nIF(CI$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:CH49)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E48)+$E21>=CJ$5, 0,\nIF(AND(OFFSET($G13, -$E21, $E48)<>0, OFFSET($G15, -$E21, $E48)=0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)-SUM($G49:CI49)),\nIF(AND(OFFSET($G13, -$E21, $E48)=0, OFFSET($G15, -$E21, $E48)<>0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G16, -$E21, $E48)+$E48, IFERROR(OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G15, -$E21, $E48)-SUM($G49:CI49)),\nIF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E48)<OFFSET($G14, -$E21, $E48)+$E48, IFERROR(OFFSET($G13, -$E21, $E48)/OFFSET($G14, -$E21, $E48)+OFFSET($G15, -$E21, $E48)/OFFSET($G16, -$E21, $E48), 0), OFFSET($G13, -$E21, $E48)+OFFSET($G15, -$E21, $E48)-SUM($G49:CI49)))))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E18)","v":"Depreciation of asset adjustments - RAB 2002-03"},null,null,{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(I$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G52:H52)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(J$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G52:I52)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(K$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G52:J52)))","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, $E18)-SUM($G52:K52)))","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, $E18)-SUM($G52:L52)))","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, $E18)-SUM($G52:M52)))","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, $E18)-SUM($G52:N52)))","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, $E18)-SUM($G52:O52)))","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, $E18)-SUM($G52:P52)))","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, $E18)-SUM($G52:Q52)))","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, $E18)-SUM($G52:R52)))","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, $E18)-SUM($G52:S52)))","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, $E18)-SUM($G52:T52)))","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, $E18)-SUM($G52:U52)))","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, $E18)-SUM($G52:V52)))","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, $E18)-SUM($G52:W52)))","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, $E18)-SUM($G52:X52)))","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, $E18)-SUM($G52:Y52)))","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, $E18)-SUM($G52:Z52)))","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, $E18)-SUM($G52:AA52)))","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, $E18)-SUM($G52:AB52)))","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, $E18)-SUM($G52:AC52)))","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, $E18)-SUM($G52:AD52)))","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, $E18)-SUM($G52:AE52)))","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, $E18)-SUM($G52:AF52)))","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, $E18)-SUM($G52:AG52)))","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, $E18)-SUM($G52:AH52)))","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, $E18)-SUM($G52:AI52)))","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, $E18)-SUM($G52:AJ52)))","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, $E18)-SUM($G52:AK52)))","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, $E18)-SUM($G52:AL52)))","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, $E18)-SUM($G52:AM52)))","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, $E18)-SUM($G52:AN52)))","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, $E18)-SUM($G52:AO52)))","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, $E18)-SUM($G52:AP52)))","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, $E18)-SUM($G52:AQ52)))","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, $E18)-SUM($G52:AR52)))","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, $E18)-SUM($G52:AS52)))","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, $E18)-SUM($G52:AT52)))","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, $E18)-SUM($G52:AU52)))","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, $E18)-SUM($G52:AV52)))","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, $E18)-SUM($G52:AW52)))","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, $E18)-SUM($G52:AX52)))","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, $E18)-SUM($G52:AY52)))","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, $E18)-SUM($G52:AZ52)))","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, $E18)-SUM($G52:BA52)))","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, $E18)-SUM($G52:BB52)))","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, $E18)-SUM($G52:BC52)))","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, $E18)-SUM($G52:BD52)))","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, $E18)-SUM($G52:BE52)))","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, $E18)-SUM($G52:BF52)))","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, $E18)-SUM($G52:BG52)))","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, $E18)-SUM($G52:BH52)))","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, $E18)-SUM($G52:BI52)))","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, $E18)-SUM($G52:BJ52)))","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, $E18)-SUM($G52:BK52)))","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, $E18)-SUM($G52:BL52)))","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, $E18)-SUM($G52:BM52)))","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, $E18)-SUM($G52:BN52)))","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, $E18)-SUM($G52:BO52)))","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, $E18)-SUM($G52:BP52)))","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, $E18)-SUM($G52:BQ52)))","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, $E18)-SUM($G52:BR52)))","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, $E18)-SUM($G52:BS52)))","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, $E18)-SUM($G52:BT52)))","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, $E18)-SUM($G52:BU52)))","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, $E18)-SUM($G52:BV52)))","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, $E18)-SUM($G52:BW52)))","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, $E18)-SUM($G52:BX52)))","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, $E18)-SUM($G52:BY52)))","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, $E18)-SUM($G52:BZ52)))","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, $E18)-SUM($G52:CA52)))","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, $E18)-SUM($G52:CB52)))","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, $E18)-SUM($G52:CC52)))","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, $E18)-SUM($G52:CD52)))","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, $E18)-SUM($G52:CE52)))","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, $E18)-SUM($G52:CF52)))","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, $E18)-SUM($G52:CG52)))","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, $E18)-SUM($G52:CH52)))","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, $E18)-SUM($G52:CI52)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E19)","v":"Depreciation of asset adjustments - RAB 2003-04"},null,null,null,{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(J$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G53:I53)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(K$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G53:J53)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(L$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G53:K53)))","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, $E19)-SUM($G53:L53)))","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, $E19)-SUM($G53:M53)))","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, $E19)-SUM($G53:N53)))","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, $E19)-SUM($G53:O53)))","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, $E19)-SUM($G53:P53)))","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, $E19)-SUM($G53:Q53)))","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, $E19)-SUM($G53:R53)))","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, $E19)-SUM($G53:S53)))","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, $E19)-SUM($G53:T53)))","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, $E19)-SUM($G53:U53)))","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, $E19)-SUM($G53:V53)))","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, $E19)-SUM($G53:W53)))","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, $E19)-SUM($G53:X53)))","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, $E19)-SUM($G53:Y53)))","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, $E19)-SUM($G53:Z53)))","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, $E19)-SUM($G53:AA53)))","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, $E19)-SUM($G53:AB53)))","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, $E19)-SUM($G53:AC53)))","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, $E19)-SUM($G53:AD53)))","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, $E19)-SUM($G53:AE53)))","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, $E19)-SUM($G53:AF53)))","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, $E19)-SUM($G53:AG53)))","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, $E19)-SUM($G53:AH53)))","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, $E19)-SUM($G53:AI53)))","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, $E19)-SUM($G53:AJ53)))","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, $E19)-SUM($G53:AK53)))","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, $E19)-SUM($G53:AL53)))","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, $E19)-SUM($G53:AM53)))","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, $E19)-SUM($G53:AN53)))","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, $E19)-SUM($G53:AO53)))","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, $E19)-SUM($G53:AP53)))","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, $E19)-SUM($G53:AQ53)))","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, $E19)-SUM($G53:AR53)))","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, $E19)-SUM($G53:AS53)))","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, $E19)-SUM($G53:AT53)))","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, $E19)-SUM($G53:AU53)))","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, $E19)-SUM($G53:AV53)))","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, $E19)-SUM($G53:AW53)))","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, $E19)-SUM($G53:AX53)))","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, $E19)-SUM($G53:AY53)))","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, $E19)-SUM($G53:AZ53)))","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, $E19)-SUM($G53:BA53)))","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, $E19)-SUM($G53:BB53)))","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, $E19)-SUM($G53:BC53)))","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, $E19)-SUM($G53:BD53)))","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, $E19)-SUM($G53:BE53)))","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, $E19)-SUM($G53:BF53)))","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, $E19)-SUM($G53:BG53)))","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, $E19)-SUM($G53:BH53)))","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, $E19)-SUM($G53:BI53)))","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, $E19)-SUM($G53:BJ53)))","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, $E19)-SUM($G53:BK53)))","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, $E19)-SUM($G53:BL53)))","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, $E19)-SUM($G53:BM53)))","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, $E19)-SUM($G53:BN53)))","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, $E19)-SUM($G53:BO53)))","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, $E19)-SUM($G53:BP53)))","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, $E19)-SUM($G53:BQ53)))","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, $E19)-SUM($G53:BR53)))","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, $E19)-SUM($G53:BS53)))","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, $E19)-SUM($G53:BT53)))","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, $E19)-SUM($G53:BU53)))","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, $E19)-SUM($G53:BV53)))","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, $E19)-SUM($G53:BW53)))","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, $E19)-SUM($G53:BX53)))","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, $E19)-SUM($G53:BY53)))","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, $E19)-SUM($G53:BZ53)))","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, $E19)-SUM($G53:CA53)))","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, $E19)-SUM($G53:CB53)))","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, $E19)-SUM($G53:CC53)))","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, $E19)-SUM($G53:CD53)))","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, $E19)-SUM($G53:CE53)))","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, $E19)-SUM($G53:CF53)))","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, $E19)-SUM($G53:CG53)))","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, $E19)-SUM($G53:CH53)))","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, $E19)-SUM($G53:CI53)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E20)","v":"Depreciation of asset adjustments - RAB 2004-05"},null,null,null,null,{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(K$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:J54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(L$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:K54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(M$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:L54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(N$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:M54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(O$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:N54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(P$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:O54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(Q$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:P54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(R$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:Q54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(S$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:R54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(T$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:S54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(U$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:T54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(V$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:U54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(W$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:V54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(X$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:W54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(Y$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:X54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(Z$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:Y54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AA$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:Z54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AB$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AA54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AC$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AB54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AD$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AC54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AE$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AD54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AF$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AE54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AG$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AF54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AH$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AG54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AI$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AH54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AI54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AK$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AJ54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AL$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AK54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AM$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AL54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AN$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AM54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AO$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AN54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AP$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AO54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AP54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AR$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AQ54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AS$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AR54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AT$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AS54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AU$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AT54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AV$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AU54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AW$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AV54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AX$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AW54)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(AY$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G54:AX54)))","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, $E20)-SUM($G54:AY54)))","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, $E20)-SUM($G54:AZ54)))","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, $E20)-SUM($G54:BA54)))","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, $E20)-SUM($G54:BB54)))","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, $E20)-SUM($G54:BC54)))","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, $E20)-SUM($G54:BD54)))","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, $E20)-SUM($G54:BE54)))","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, $E20)-SUM($G54:BF54)))","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, $E20)-SUM($G54:BG54)))","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, $E20)-SUM($G54:BH54)))","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, $E20)-SUM($G54:BI54)))","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, $E20)-SUM($G54:BJ54)))","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, $E20)-SUM($G54:BK54)))","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, $E20)-SUM($G54:BL54)))","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, $E20)-SUM($G54:BM54)))","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, $E20)-SUM($G54:BN54)))","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, $E20)-SUM($G54:BO54)))","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, $E20)-SUM($G54:BP54)))","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, $E20)-SUM($G54:BQ54)))","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, $E20)-SUM($G54:BR54)))","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, $E20)-SUM($G54:BS54)))","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, $E20)-SUM($G54:BT54)))","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, $E20)-SUM($G54:BU54)))","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, $E20)-SUM($G54:BV54)))","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, $E20)-SUM($G54:BW54)))","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, $E20)-SUM($G54:BX54)))","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, $E20)-SUM($G54:BY54)))","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, $E20)-SUM($G54:BZ54)))","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, $E20)-SUM($G54:CA54)))","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, $E20)-SUM($G54:CB54)))","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, $E20)-SUM($G54:CC54)))","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, $E20)-SUM($G54:CD54)))","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, $E20)-SUM($G54:CE54)))","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, $E20)-SUM($G54:CF54)))","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, $E20)-SUM($G54:CG54)))","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, $E20)-SUM($G54:CH54)))","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, $E20)-SUM($G54:CI54)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E21)","v":"Depreciation of asset adjustments - RAB 2005-06"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(L$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G55:K55)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(M$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G55:L55)))","v":0},{"$f":"IF(OR(OFFSET($G16, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=0, OFFSET($G17, -$E20, $E21)=\"n/a\"), 0, IF(N$5<=OFFSET($G17, -$E20, $E21)+$E21, IFERROR(OFFSET($G16, -$E20, $E21)/OFFSET($G17, -$E20, $E21), 0), OFFSET($G16, -$E20, $E21)-SUM($G55:M55)))","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, $E21)-SUM($G55:N55)))","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, $E21)-SUM($G55:O55)))","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, $E21)-SUM($G55:P55)))","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, $E21)-SUM($G55:Q55)))","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, $E21)-SUM($G55:R55)))","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, $E21)-SUM($G55:S55)))","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, $E21)-SUM($G55:T55)))","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, $E21)-SUM($G55:U55)))","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, $E21)-SUM($G55:V55)))","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, $E21)-SUM($G55:W55)))","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, $E21)-SUM($G55:X55)))","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, $E21)-SUM($G55:Y55)))","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, $E21)-SUM($G55:Z55)))","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, $E21)-SUM($G55:AA55)))","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, $E21)-SUM($G55:AB55)))","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, $E21)-SUM($G55:AC55)))","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, $E21)-SUM($G55:AD55)))","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, $E21)-SUM($G55:AE55)))","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, $E21)-SUM($G55:AF55)))","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, $E21)-SUM($G55:AG55)))","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, $E21)-SUM($G55:AH55)))","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, $E21)-SUM($G55:AI55)))","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, $E21)-SUM($G55:AJ55)))","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, $E21)-SUM($G55:AK55)))","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, $E21)-SUM($G55:AL55)))","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, $E21)-SUM($G55:AM55)))","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, $E21)-SUM($G55:AN55)))","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, $E21)-SUM($G55:AO55)))","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, $E21)-SUM($G55:AP55)))","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, $E21)-SUM($G55:AQ55)))","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, $E21)-SUM($G55:AR55)))","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, $E21)-SUM($G55:AS55)))","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, $E21)-SUM($G55:AT55)))","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, $E21)-SUM($G55:AU55)))","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, $E21)-SUM($G55:AV55)))","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, $E21)-SUM($G55:AW55)))","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, $E21)-SUM($G55:AX55)))","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, $E21)-SUM($G55:AY55)))","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, $E21)-SUM($G55:AZ55)))","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, $E21)-SUM($G55:BA55)))","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, $E21)-SUM($G55:BB55)))","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, $E21)-SUM($G55:BC55)))","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, $E21)-SUM($G55:BD55)))","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, $E21)-SUM($G55:BE55)))","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, $E21)-SUM($G55:BF55)))","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, $E21)-SUM($G55:BG55)))","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, $E21)-SUM($G55:BH55)))","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, $E21)-SUM($G55:BI55)))","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, $E21)-SUM($G55:BJ55)))","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, $E21)-SUM($G55:BK55)))","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, $E21)-SUM($G55:BL55)))","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, $E21)-SUM($G55:BM55)))","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, $E21)-SUM($G55:BN55)))","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, $E21)-SUM($G55:BO55)))","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, $E21)-SUM($G55:BP55)))","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, $E21)-SUM($G55:BQ55)))","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, $E21)-SUM($G55:BR55)))","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, $E21)-SUM($G55:BS55)))","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, $E21)-SUM($G55:BT55)))","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, $E21)-SUM($G55:BU55)))","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, $E21)-SUM($G55:BV55)))","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, $E21)-SUM($G55:BW55)))","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, $E21)-SUM($G55:BX55)))","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, $E21)-SUM($G55:BY55)))","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, $E21)-SUM($G55:BZ55)))","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, $E21)-SUM($G55:CA55)))","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, $E21)-SUM($G55:CB55)))","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, $E21)-SUM($G55:CC55)))","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, $E21)-SUM($G55:CD55)))","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, $E21)-SUM($G55:CE55)))","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, $E21)-SUM($G55:CF55)))","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, $E21)-SUM($G55:CG55)))","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, $E21)-SUM($G55:CH55)))","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, $E21)-SUM($G55:CI55)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E22)","v":"Depreciation of asset adjustments - RAB 2006-07"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(M$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G56:L56)))","v":0},{"$f":"IF(OR(OFFSET($G17, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=0, OFFSET($G18, -$E21, $E22)=\"n/a\"), 0, IF(N$5<=OFFSET($G18, -$E21, $E22)+$E22, IFERROR(OFFSET($G17, -$E21, $E22)/OFFSET($G18, -$E21, $E22), 0), OFFSET($G17, -$E21, $E22)-SUM($G56:M56)))","v":0},{"$f":"IF(OR(OFFSET($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, $E22)-SUM($G56:N56)))","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, $E22)-SUM($G56:O56)))","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, $E22)-SUM($G56:P56)))","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, $E22)-SUM($G56:Q56)))","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, $E22)-SUM($G56:R56)))","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, $E22)-SUM($G56:S56)))","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, $E22)-SUM($G56:T56)))","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, $E22)-SUM($G56:U56)))","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, $E22)-SUM($G56:V56)))","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, $E22)-SUM($G56:W56)))","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, $E22)-SUM($G56:X56)))","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, $E22)-SUM($G56:Y56)))","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, $E22)-SUM($G56:Z56)))","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, $E22)-SUM($G56:AA56)))","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, $E22)-SUM($G56:AB56)))","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, $E22)-SUM($G56:AC56)))","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, $E22)-SUM($G56:AD56)))","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, $E22)-SUM($G56:AE56)))","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, $E22)-SUM($G56:AF56)))","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, $E22)-SUM($G56:AG56)))","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, $E22)-SUM($G56:AH56)))","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, $E22)-SUM($G56:AI56)))","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, $E22)-SUM($G56:AJ56)))","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, $E22)-SUM($G56:AK56)))","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, $E22)-SUM($G56:AL56)))","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, $E22)-SUM($G56:AM56)))","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, $E22)-SUM($G56:AN56)))","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, $E22)-SUM($G56:AO56)))","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, $E22)-SUM($G56:AP56)))","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, $E22)-SUM($G56:AQ56)))","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, $E22)-SUM($G56:AR56)))","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, $E22)-SUM($G56:AS56)))","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, $E22)-SUM($G56:AT56)))","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, $E22)-SUM($G56:AU56)))","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, $E22)-SUM($G56:AV56)))","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, $E22)-SUM($G56:AW56)))","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, $E22)-SUM($G56:AX56)))","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, $E22)-SUM($G56:AY56)))","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, $E22)-SUM($G56:AZ56)))","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, $E22)-SUM($G56:BA56)))","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, $E22)-SUM($G56:BB56)))","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, $E22)-SUM($G56:BC56)))","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, $E22)-SUM($G56:BD56)))","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, $E22)-SUM($G56:BE56)))","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, $E22)-SUM($G56:BF56)))","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, $E22)-SUM($G56:BG56)))","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, $E22)-SUM($G56:BH56)))","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, $E22)-SUM($G56:BI56)))","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, $E22)-SUM($G56:BJ56)))","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, $E22)-SUM($G56:BK56)))","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, $E22)-SUM($G56:BL56)))","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, $E22)-SUM($G56:BM56)))","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, $E22)-SUM($G56:BN56)))","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, $E22)-SUM($G56:BO56)))","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, $E22)-SUM($G56:BP56)))","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, $E22)-SUM($G56:BQ56)))","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, $E22)-SUM($G56:BR56)))","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, $E22)-SUM($G56:BS56)))","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, $E22)-SUM($G56:BT56)))","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, $E22)-SUM($G56:BU56)))","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, $E22)-SUM($G56:BV56)))","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, $E22)-SUM($G56:BW56)))","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, $E22)-SUM($G56:BX56)))","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, $E22)-SUM($G56:BY56)))","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, $E22)-SUM($G56:BZ56)))","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, $E22)-SUM($G56:CA56)))","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, $E22)-SUM($G56:CB56)))","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, $E22)-SUM($G56:CC56)))","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, $E22)-SUM($G56:CD56)))","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, $E22)-SUM($G56:CE56)))","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, $E22)-SUM($G56:CF56)))","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, $E22)-SUM($G56:CG56)))","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, $E22)-SUM($G56:CH56)))","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, $E22)-SUM($G56:CI56)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E23)","v":"Depreciation of asset adjustments - RAB 2007-08"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(N$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G57:M57)))","v":1.3470242749443735},{"$f":"IF(OR(OFFSET($G18, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=0, OFFSET($G19, -$E22, $E23)=\"n/a\"), 0, IF(O$5<=OFFSET($G19, -$E22, $E23)+$E23, IFERROR(OFFSET($G18, -$E22, $E23)/OFFSET($G19, -$E22, $E23), 0), OFFSET($G18, -$E22, $E23)-SUM($G57:N57)))","v":1.3470242749443735},{"$f":"IF(OR(OFFSET($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, $E23)-SUM($G57:O57)))","v":1.3470242749443735},{"$f":"IF(OR(OFFSET($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, $E23)-SUM($G57:P57)))","v":1.3470242749443735},{"$f":"IF(OR(OFFSET($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, $E23)-SUM($G57:Q57)))","v":1.3470242749443735},{"$f":"IF(OR(OFFSET($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, $E23)-SUM($G57:R57)))","v":1.3470242749443735},{"$f":"IF(OR(OFFSET($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, $E23)-SUM($G57:S57)))","v":1.3470242749443735},{"$f":"IF(OR(OFFSET($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, $E23)-SUM($G57:T57)))","v":1.3470242749443735},{"$f":"IF(OR(OFFSET($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, $E23)-SUM($G57:U57)))","v":1.3470242749443735},{"$f":"IF(OR(OFFSET($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, $E23)-SUM($G57:V57)))","v":1.3470242749443735},{"$f":"IF(OR(OFFSET($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, $E23)-SUM($G57:W57)))","v":1.3470242749443735},{"$f":"IF(OR(OFFSET($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, $E23)-SUM($G57:X57)))","v":0.68698238022162705},{"$f":"IF(OR(OFFSET($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, $E23)-SUM($G57:Y57)))","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, $E23)-SUM($G57:Z57)))","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, $E23)-SUM($G57:AA57)))","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, $E23)-SUM($G57:AB57)))","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, $E23)-SUM($G57:AC57)))","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, $E23)-SUM($G57:AD57)))","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, $E23)-SUM($G57:AE57)))","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, $E23)-SUM($G57:AF57)))","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, $E23)-SUM($G57:AG57)))","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, $E23)-SUM($G57:AH57)))","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, $E23)-SUM($G57:AI57)))","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, $E23)-SUM($G57:AJ57)))","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, $E23)-SUM($G57:AK57)))","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, $E23)-SUM($G57:AL57)))","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, $E23)-SUM($G57:AM57)))","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, $E23)-SUM($G57:AN57)))","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, $E23)-SUM($G57:AO57)))","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, $E23)-SUM($G57:AP57)))","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, $E23)-SUM($G57:AQ57)))","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, $E23)-SUM($G57:AR57)))","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, $E23)-SUM($G57:AS57)))","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, $E23)-SUM($G57:AT57)))","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, $E23)-SUM($G57:AU57)))","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, $E23)-SUM($G57:AV57)))","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, $E23)-SUM($G57:AW57)))","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, $E23)-SUM($G57:AX57)))","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, $E23)-SUM($G57:AY57)))","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, $E23)-SUM($G57:AZ57)))","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, $E23)-SUM($G57:BA57)))","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, $E23)-SUM($G57:BB57)))","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, $E23)-SUM($G57:BC57)))","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, $E23)-SUM($G57:BD57)))","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, $E23)-SUM($G57:BE57)))","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, $E23)-SUM($G57:BF57)))","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, $E23)-SUM($G57:BG57)))","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, $E23)-SUM($G57:BH57)))","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, $E23)-SUM($G57:BI57)))","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, $E23)-SUM($G57:BJ57)))","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, $E23)-SUM($G57:BK57)))","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, $E23)-SUM($G57:BL57)))","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, $E23)-SUM($G57:BM57)))","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, $E23)-SUM($G57:BN57)))","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, $E23)-SUM($G57:BO57)))","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, $E23)-SUM($G57:BP57)))","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, $E23)-SUM($G57:BQ57)))","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, $E23)-SUM($G57:BR57)))","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, $E23)-SUM($G57:BS57)))","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, $E23)-SUM($G57:BT57)))","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, $E23)-SUM($G57:BU57)))","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, $E23)-SUM($G57:BV57)))","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, $E23)-SUM($G57:BW57)))","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, $E23)-SUM($G57:BX57)))","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, $E23)-SUM($G57:BY57)))","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, $E23)-SUM($G57:BZ57)))","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, $E23)-SUM($G57:CA57)))","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, $E23)-SUM($G57:CB57)))","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, $E23)-SUM($G57:CC57)))","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, $E23)-SUM($G57:CD57)))","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, $E23)-SUM($G57:CE57)))","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, $E23)-SUM($G57:CF57)))","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, $E23)-SUM($G57:CG57)))","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, $E23)-SUM($G57:CH57)))","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, $E23)-SUM($G57:CI57)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E24)","v":"Depreciation of asset adjustments - RAB 2008-09"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(O$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G58:N58)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(P$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G58:O58)))","v":0},{"$f":"IF(OR(OFFSET($G19, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=0, OFFSET($G20, -$E23, $E24)=\"n/a\"), 0, IF(Q$5<=OFFSET($G20, -$E23, $E24)+$E24, IFERROR(OFFSET($G19, -$E23, $E24)/OFFSET($G20, -$E23, $E24), 0), OFFSET($G19, -$E23, $E24)-SUM($G58:P58)))","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, $E24)-SUM($G58:Q58)))","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, $E24)-SUM($G58:R58)))","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, $E24)-SUM($G58:S58)))","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, $E24)-SUM($G58:T58)))","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, $E24)-SUM($G58:U58)))","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, $E24)-SUM($G58:V58)))","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, $E24)-SUM($G58:W58)))","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, $E24)-SUM($G58:X58)))","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, $E24)-SUM($G58:Y58)))","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, $E24)-SUM($G58:Z58)))","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, $E24)-SUM($G58:AA58)))","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, $E24)-SUM($G58:AB58)))","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, $E24)-SUM($G58:AC58)))","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, $E24)-SUM($G58:AD58)))","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, $E24)-SUM($G58:AE58)))","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, $E24)-SUM($G58:AF58)))","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, $E24)-SUM($G58:AG58)))","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, $E24)-SUM($G58:AH58)))","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, $E24)-SUM($G58:AI58)))","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, $E24)-SUM($G58:AJ58)))","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, $E24)-SUM($G58:AK58)))","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, $E24)-SUM($G58:AL58)))","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, $E24)-SUM($G58:AM58)))","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, $E24)-SUM($G58:AN58)))","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, $E24)-SUM($G58:AO58)))","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, $E24)-SUM($G58:AP58)))","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, $E24)-SUM($G58:AQ58)))","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, $E24)-SUM($G58:AR58)))","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, $E24)-SUM($G58:AS58)))","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, $E24)-SUM($G58:AT58)))","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, $E24)-SUM($G58:AU58)))","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, $E24)-SUM($G58:AV58)))","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, $E24)-SUM($G58:AW58)))","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, $E24)-SUM($G58:AX58)))","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, $E24)-SUM($G58:AY58)))","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, $E24)-SUM($G58:AZ58)))","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, $E24)-SUM($G58:BA58)))","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, $E24)-SUM($G58:BB58)))","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, $E24)-SUM($G58:BC58)))","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, $E24)-SUM($G58:BD58)))","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, $E24)-SUM($G58:BE58)))","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, $E24)-SUM($G58:BF58)))","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, $E24)-SUM($G58:BG58)))","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, $E24)-SUM($G58:BH58)))","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, $E24)-SUM($G58:BI58)))","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, $E24)-SUM($G58:BJ58)))","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, $E24)-SUM($G58:BK58)))","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, $E24)-SUM($G58:BL58)))","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, $E24)-SUM($G58:BM58)))","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, $E24)-SUM($G58:BN58)))","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, $E24)-SUM($G58:BO58)))","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, $E24)-SUM($G58:BP58)))","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, $E24)-SUM($G58:BQ58)))","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, $E24)-SUM($G58:BR58)))","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, $E24)-SUM($G58:BS58)))","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, $E24)-SUM($G58:BT58)))","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, $E24)-SUM($G58:BU58)))","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, $E24)-SUM($G58:BV58)))","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, $E24)-SUM($G58:BW58)))","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, $E24)-SUM($G58:BX58)))","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, $E24)-SUM($G58:BY58)))","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, $E24)-SUM($G58:BZ58)))","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, $E24)-SUM($G58:CA58)))","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, $E24)-SUM($G58:CB58)))","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, $E24)-SUM($G58:CC58)))","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, $E24)-SUM($G58:CD58)))","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, $E24)-SUM($G58:CE58)))","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, $E24)-SUM($G58:CF58)))","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, $E24)-SUM($G58:CG58)))","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, $E24)-SUM($G58:CH58)))","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, $E24)-SUM($G58:CI58)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E25)","v":"Depreciation of asset adjustments - RAB 2009-10"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(P$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G59:O59)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(Q$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G59:P59)))","v":0},{"$f":"IF(OR(OFFSET($G20, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=0, OFFSET($G21, -$E24, $E25)=\"n/a\"), 0, IF(R$5<=OFFSET($G21, -$E24, $E25)+$E25, IFERROR(OFFSET($G20, -$E24, $E25)/OFFSET($G21, -$E24, $E25), 0), OFFSET($G20, -$E24, $E25)-SUM($G59:Q59)))","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, $E25)-SUM($G59:R59)))","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, $E25)-SUM($G59:S59)))","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, $E25)-SUM($G59:T59)))","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, $E25)-SUM($G59:U59)))","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, $E25)-SUM($G59:V59)))","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, $E25)-SUM($G59:W59)))","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, $E25)-SUM($G59:X59)))","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, $E25)-SUM($G59:Y59)))","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, $E25)-SUM($G59:Z59)))","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, $E25)-SUM($G59:AA59)))","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, $E25)-SUM($G59:AB59)))","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, $E25)-SUM($G59:AC59)))","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, $E25)-SUM($G59:AD59)))","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, $E25)-SUM($G59:AE59)))","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, $E25)-SUM($G59:AF59)))","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, $E25)-SUM($G59:AG59)))","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, $E25)-SUM($G59:AH59)))","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, $E25)-SUM($G59:AI59)))","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, $E25)-SUM($G59:AJ59)))","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, $E25)-SUM($G59:AK59)))","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, $E25)-SUM($G59:AL59)))","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, $E25)-SUM($G59:AM59)))","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, $E25)-SUM($G59:AN59)))","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, $E25)-SUM($G59:AO59)))","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, $E25)-SUM($G59:AP59)))","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, $E25)-SUM($G59:AQ59)))","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, $E25)-SUM($G59:AR59)))","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, $E25)-SUM($G59:AS59)))","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, $E25)-SUM($G59:AT59)))","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, $E25)-SUM($G59:AU59)))","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, $E25)-SUM($G59:AV59)))","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, $E25)-SUM($G59:AW59)))","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, $E25)-SUM($G59:AX59)))","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, $E25)-SUM($G59:AY59)))","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, $E25)-SUM($G59:AZ59)))","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, $E25)-SUM($G59:BA59)))","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, $E25)-SUM($G59:BB59)))","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, $E25)-SUM($G59:BC59)))","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, $E25)-SUM($G59:BD59)))","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, $E25)-SUM($G59:BE59)))","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, $E25)-SUM($G59:BF59)))","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, $E25)-SUM($G59:BG59)))","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, $E25)-SUM($G59:BH59)))","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, $E25)-SUM($G59:BI59)))","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, $E25)-SUM($G59:BJ59)))","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, $E25)-SUM($G59:BK59)))","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, $E25)-SUM($G59:BL59)))","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, $E25)-SUM($G59:BM59)))","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, $E25)-SUM($G59:BN59)))","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, $E25)-SUM($G59:BO59)))","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, $E25)-SUM($G59:BP59)))","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, $E25)-SUM($G59:BQ59)))","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, $E25)-SUM($G59:BR59)))","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, $E25)-SUM($G59:BS59)))","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, $E25)-SUM($G59:BT59)))","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, $E25)-SUM($G59:BU59)))","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, $E25)-SUM($G59:BV59)))","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, $E25)-SUM($G59:BW59)))","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, $E25)-SUM($G59:BX59)))","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, $E25)-SUM($G59:BY59)))","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, $E25)-SUM($G59:BZ59)))","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, $E25)-SUM($G59:CA59)))","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, $E25)-SUM($G59:CB59)))","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, $E25)-SUM($G59:CC59)))","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, $E25)-SUM($G59:CD59)))","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, $E25)-SUM($G59:CE59)))","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, $E25)-SUM($G59:CF59)))","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, $E25)-SUM($G59:CG59)))","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, $E25)-SUM($G59:CH59)))","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, $E25)-SUM($G59:CI59)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E26)","v":"Depreciation of asset adjustments - RAB 2010-11"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(Q$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:P60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(R$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:Q60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(S$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:R60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(T$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:S60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(U$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:T60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(V$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:U60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(W$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:V60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(X$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:W60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(Y$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:X60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(Z$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:Y60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AA$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:Z60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AB$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AA60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AC$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AB60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AD$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AC60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AE$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AD60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AF$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AE60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AG$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AF60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AH$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AG60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AI$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AH60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AI60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AK$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AJ60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AL$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AK60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AM$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AL60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AN$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AM60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AO$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AN60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AP$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AO60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AP60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AR$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AQ60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AS$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AR60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AT$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AS60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AU$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AT60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AV$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AU60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AW$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AV60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AX$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AW60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AY$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AX60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AY60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BA$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:AZ60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BB$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BA60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BC$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BB60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BD$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BC60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BE$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BD60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BF$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BE60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BG$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BF60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BH$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BG60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BI$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BH60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BI60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BK$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BJ60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BL$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BK60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BM$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BL60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BN$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BM60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BO$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BN60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BP$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BO60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BP60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BR$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BQ60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BS$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BR60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BT$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BS60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BU$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BT60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BV$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BU60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BW$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BV60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BX$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BW60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BY$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BX60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BY60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(CA$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:BZ60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(CB$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:CA60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(CC$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:CB60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(CD$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:CC60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(CE$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:CD60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(CF$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:CE60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(CG$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:CF60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(CH$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:CG60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(CI$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:CH60)))","v":0},{"$f":"IF(OR(OFFSET($G21, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=0, OFFSET($G22, -$E25, $E26)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G22, -$E25, $E26)+$E26, IFERROR(OFFSET($G21, -$E25, $E26)/OFFSET($G22, -$E25, $E26), 0), OFFSET($G21, -$E25, $E26)-SUM($G60:CI60)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E27)","v":"Depreciation of asset adjustments - RAB 2011-12"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(R$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:Q61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(S$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:R61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(T$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:S61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(U$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:T61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(V$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:U61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(W$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:V61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(X$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:W61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(Y$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:X61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(Z$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:Y61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AA$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:Z61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AB$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AA61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AC$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AB61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AD$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AC61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AE$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AD61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AF$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AE61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AG$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AF61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AH$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AG61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AI$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AH61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AI61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AK$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AJ61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AL$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AK61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AM$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AL61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AN$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AM61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AO$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AN61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AP$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AO61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AP61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AR$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AQ61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AS$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AR61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AT$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AS61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AU$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AT61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AV$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AU61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AW$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AV61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AX$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AW61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AY$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AX61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AY61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BA$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:AZ61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BB$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BA61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BC$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BB61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BD$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BC61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BE$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BD61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BF$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BE61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BG$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BF61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BH$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BG61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BI$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BH61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BI61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BK$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BJ61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BL$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BK61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BM$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BL61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BN$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BM61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BO$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BN61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BP$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BO61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BP61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BR$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BQ61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BS$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BR61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BT$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BS61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BU$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BT61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BV$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BU61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BW$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BV61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BX$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BW61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BY$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BX61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BY61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(CA$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:BZ61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(CB$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:CA61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(CC$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:CB61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(CD$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:CC61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(CE$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:CD61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(CF$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:CE61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(CG$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:CF61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(CH$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:CG61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(CI$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:CH61)))","v":0},{"$f":"IF(OR(OFFSET($G22, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=0, OFFSET($G23, -$E26, $E27)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G23, -$E26, $E27)+$E27, IFERROR(OFFSET($G22, -$E26, $E27)/OFFSET($G23, -$E26, $E27), 0), OFFSET($G22, -$E26, $E27)-SUM($G61:CI61)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E28)","v":"Depreciation of asset adjustments - RAB 2012-13"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(S$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:R62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(T$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:S62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(U$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:T62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(V$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:U62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(W$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:V62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(X$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:W62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(Y$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:X62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(Z$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:Y62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AA$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:Z62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AB$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AA62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AC$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AB62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AD$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AC62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AE$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AD62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AF$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AE62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AG$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AF62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AH$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AG62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AI$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AH62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AI62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AK$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AJ62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AL$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AK62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AM$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AL62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AN$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AM62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AO$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AN62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AP$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AO62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AP62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AR$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AQ62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AS$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AR62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AT$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AS62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AU$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AT62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AV$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AU62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AW$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AV62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AX$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AW62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AY$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AX62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AY62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BA$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:AZ62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BB$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BA62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BC$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BB62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BD$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BC62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BE$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BD62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BF$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BE62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BG$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BF62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BH$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BG62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BI$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BH62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BI62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BK$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BJ62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BL$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BK62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BM$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BL62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BN$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BM62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BO$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BN62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BP$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BO62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BP62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BR$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BQ62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BS$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BR62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BT$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BS62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BU$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BT62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BV$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BU62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BW$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BV62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BX$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BW62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BY$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BX62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BY62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(CA$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:BZ62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(CB$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:CA62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(CC$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:CB62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(CD$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:CC62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(CE$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:CD62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(CF$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:CE62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(CG$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:CF62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(CH$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:CG62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(CI$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:CH62)))","v":0},{"$f":"IF(OR(OFFSET($G23, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=0, OFFSET($G24, -$E27, $E28)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G24, -$E27, $E28)+$E28, IFERROR(OFFSET($G23, -$E27, $E28)/OFFSET($G24, -$E27, $E28), 0), OFFSET($G23, -$E27, $E28)-SUM($G62:CI62)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E29)","v":"Depreciation of asset adjustments - RAB 2013-14"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(T$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:S63)))","v":1.9481212637308474},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(U$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:T63)))","v":1.9481212637308474},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(V$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:U63)))","v":1.9481212637308474},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(W$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:V63)))","v":1.9481212637308474},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(X$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:W63)))","v":1.9481212637308474},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(Y$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:X63)))","v":1.9481212637308474},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(Z$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:Y63)))","v":1.9481212637308474},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AA$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:Z63)))","v":1.9481212637308474},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AB$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AA63)))","v":1.9481212637308474},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AC$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AB63)))","v":1.5205762377486565},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AD$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AC63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AE$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AD63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AF$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AE63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AG$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AF63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AH$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AG63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AI$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AH63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AI63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AK$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AJ63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AL$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AK63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AM$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AL63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AN$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AM63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AO$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AN63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AP$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AO63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AP63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AR$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AQ63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AS$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AR63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AT$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AS63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AU$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AT63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AV$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AU63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AW$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AV63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AX$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AW63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AY$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AX63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AY63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BA$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:AZ63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BB$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BA63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BC$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BB63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BD$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BC63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BE$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BD63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BF$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BE63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BG$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BF63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BH$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BG63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BI$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BH63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BI63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BK$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BJ63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BL$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BK63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BM$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BL63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BN$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BM63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BO$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BN63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BP$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BO63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BP63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BR$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BQ63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BS$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BR63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BT$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BS63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BU$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BT63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BV$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BU63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BW$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BV63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BX$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BW63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BY$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BX63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BY63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(CA$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:BZ63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(CB$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:CA63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(CC$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:CB63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(CD$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:CC63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(CE$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:CD63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(CF$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:CE63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(CG$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:CF63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(CH$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:CG63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(CI$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:CH63)))","v":0},{"$f":"IF(OR(OFFSET($G24, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=0, OFFSET($G25, -$E28, $E29)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G25, -$E28, $E29)+$E29, IFERROR(OFFSET($G24, -$E28, $E29)/OFFSET($G25, -$E28, $E29), 0), OFFSET($G24, -$E28, $E29)-SUM($G63:CI63)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E30)","v":"Depreciation of asset adjustments - RAB 2014-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(U$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:T64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(V$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:U64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(W$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:V64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(X$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:W64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(Y$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:X64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(Z$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:Y64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AA$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:Z64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AB$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AA64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AC$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AB64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AD$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AC64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AE$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AD64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AF$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AE64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AG$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AF64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AH$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AG64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AI$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AH64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AI64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AK$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AJ64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AL$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AK64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AM$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AL64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AN$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AM64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AO$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AN64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AP$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AO64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AP64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AR$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AQ64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AS$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AR64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AT$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AS64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AU$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AT64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AV$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AU64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AW$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AV64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AX$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AW64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AY$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AX64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AY64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BA$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:AZ64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BB$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BA64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BC$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BB64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BD$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BC64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BE$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BD64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BF$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BE64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BG$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BF64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BH$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BG64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BI$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BH64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BI64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BK$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BJ64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BL$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BK64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BM$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BL64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BN$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BM64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BO$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BN64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BP$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BO64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BP64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BR$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BQ64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BS$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BR64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BT$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BS64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BU$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BT64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BV$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BU64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BW$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BV64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BX$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BW64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BY$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BX64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BY64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(CA$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:BZ64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(CB$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:CA64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(CC$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:CB64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(CD$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:CC64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(CE$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:CD64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(CF$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:CE64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(CG$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:CF64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(CH$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:CG64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(CI$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:CH64)))","v":0},{"$f":"IF(OR(OFFSET($G25, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=0, OFFSET($G26, -$E29, $E30)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G26, -$E29, $E30)+$E30, IFERROR(OFFSET($G25, -$E29, $E30)/OFFSET($G26, -$E29, $E30), 0), OFFSET($G25, -$E29, $E30)-SUM($G64:CI64)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E31)","v":"Depreciation of asset adjustments - RAB 2015-16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(V$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:U65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(W$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:V65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(X$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:W65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(Y$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:X65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(Z$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:Y65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AA$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:Z65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AB$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AA65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AC$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AB65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AD$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AC65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AE$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AD65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AF$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AE65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AG$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AF65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AH$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AG65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AI$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AH65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AI65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AK$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AJ65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AL$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AK65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AM$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AL65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AN$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AM65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AO$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AN65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AP$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AO65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AP65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AR$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AQ65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AS$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AR65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AT$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AS65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AU$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AT65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AV$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AU65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AW$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AV65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AX$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AW65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AY$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AX65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AY65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BA$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:AZ65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BB$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BA65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BC$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BB65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BD$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BC65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BE$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BD65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BF$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BE65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BG$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BF65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BH$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BG65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BI$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BH65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BI65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BK$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BJ65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BL$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BK65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BM$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BL65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BN$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BM65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BO$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BN65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BP$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BO65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BP65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BR$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BQ65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BS$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BR65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BT$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BS65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BU$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BT65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BV$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BU65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BW$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BV65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BX$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BW65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BY$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BX65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BY65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(CA$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:BZ65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(CB$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:CA65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(CC$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:CB65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(CD$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:CC65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(CE$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:CD65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(CF$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:CE65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(CG$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:CF65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(CH$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:CG65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(CI$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:CH65)))","v":0},{"$f":"IF(OR(OFFSET($G26, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=0, OFFSET($G27, -$E30, $E31)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G27, -$E30, $E31)+$E31, IFERROR(OFFSET($G26, -$E30, $E31)/OFFSET($G27, -$E30, $E31), 0), OFFSET($G26, -$E30, $E31)-SUM($G65:CI65)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E32)","v":"Depreciation of asset adjustments - RAB 2016-17"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(W$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:V66)))","v":1.1845047952282473},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(X$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:W66)))","v":1.1845047952282473},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(Y$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:X66)))","v":1.1845047952282473},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(Z$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:Y66)))","v":1.1845047952282473},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AA$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:Z66)))","v":1.1845047952282473},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AB$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AA66)))","v":1.1845047952282473},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AC$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AB66)))","v":1.1845047952282473},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AD$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AC66)))","v":1.1845047952282473},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AE$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AD66)))","v":1.1845047952282473},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AF$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AE66)))","v":1.1845047952282473},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AG$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AF66)))","v":0.73377715383191777},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AH$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AG66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AI$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AH66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AI66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AK$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AJ66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AL$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AK66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AM$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AL66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AN$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AM66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AO$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AN66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AP$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AO66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AP66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AR$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AQ66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AS$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AR66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AT$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AS66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AU$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AT66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AV$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AU66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AW$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AV66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AX$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AW66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AY$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AX66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AY66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BA$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:AZ66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BB$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BA66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BC$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BB66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BD$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BC66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BE$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BD66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BF$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BE66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BG$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BF66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BH$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BG66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BI$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BH66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BI66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BK$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BJ66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BL$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BK66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BM$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BL66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BN$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BM66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BO$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BN66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BP$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BO66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BP66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BR$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BQ66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BS$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BR66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BT$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BS66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BU$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BT66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BV$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BU66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BW$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BV66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BX$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BW66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BY$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BX66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BY66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(CA$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:BZ66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(CB$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:CA66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(CC$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:CB66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(CD$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:CC66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(CE$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:CD66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(CF$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:CE66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(CG$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:CF66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(CH$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:CG66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(CI$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:CH66)))","v":0},{"$f":"IF(OR(OFFSET($G27, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=0, OFFSET($G28, -$E31, $E32)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G28, -$E31, $E32)+$E32, IFERROR(OFFSET($G27, -$E31, $E32)/OFFSET($G28, -$E31, $E32), 0), OFFSET($G27, -$E31, $E32)-SUM($G66:CI66)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E33)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(X$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:W67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(Y$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:X67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(Z$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:Y67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AA$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:Z67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AB$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AA67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AC$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AB67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AD$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AC67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AE$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AD67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AF$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AE67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AG$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AF67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AH$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AG67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AI$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AH67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AI67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AK$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AJ67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AL$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AK67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AM$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AL67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AN$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AM67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AO$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AN67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AP$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AO67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AP67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AR$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AQ67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AS$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AR67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AT$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AS67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AU$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AT67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AV$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AU67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AW$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AV67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AX$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AW67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AY$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AX67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AY67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BA$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:AZ67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BB$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BA67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BC$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BB67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BD$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BC67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BE$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BD67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BF$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BE67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BG$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BF67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BH$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BG67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BI$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BH67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BI67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BK$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BJ67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BL$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BK67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BM$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BL67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BN$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BM67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BO$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BN67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BP$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BO67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BP67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BR$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BQ67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BS$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BR67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BT$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BS67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BU$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BT67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BV$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BU67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BW$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BV67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BX$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BW67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BY$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BX67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BY67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(CA$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:BZ67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(CB$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:CA67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(CC$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:CB67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(CD$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:CC67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(CE$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:CD67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(CF$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:CE67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(CG$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:CF67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(CH$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:CG67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(CI$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:CH67)))","v":0},{"$f":"IF(OR(OFFSET($G28, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=0, OFFSET($G29, -$E32, $E33)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G29, -$E32, $E33)+$E33, IFERROR(OFFSET($G28, -$E32, $E33)/OFFSET($G29, -$E32, $E33), 0), OFFSET($G28, -$E32, $E33)-SUM($G67:CI67)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E34)","v":"Depreciation of asset adjustments - RAB 2018-19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(Y$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:X68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(Z$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:Y68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AA$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:Z68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AB$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AA68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AC$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AB68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AD$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AC68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AE$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AD68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AF$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AE68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AG$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AF68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AH$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AG68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AI$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AH68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AI68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AK$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AJ68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AL$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AK68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AM$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AL68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AN$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AM68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AO$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AN68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AP$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AO68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AP68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AR$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AQ68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AS$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AR68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AT$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AS68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AU$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AT68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AV$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AU68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AW$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AV68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AX$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AW68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AY$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AX68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AY68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BA$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:AZ68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BB$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BA68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BC$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BB68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BD$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BC68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BE$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BD68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BF$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BE68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BG$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BF68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BH$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BG68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BI$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BH68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BI68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BK$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BJ68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BL$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BK68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BM$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BL68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BN$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BM68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BO$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BN68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BP$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BO68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BP68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BR$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BQ68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BS$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BR68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BT$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BS68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BU$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BT68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BV$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BU68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BW$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BV68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BX$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BW68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BY$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BX68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BY68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(CA$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:BZ68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(CB$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:CA68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(CC$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:CB68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(CD$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:CC68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(CE$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:CD68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(CF$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:CE68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(CG$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:CF68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(CH$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:CG68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(CI$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:CH68)))","v":0},{"$f":"IF(OR(OFFSET($G29, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=0, OFFSET($G30, -$E33, $E34)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G30, -$E33, $E34)+$E34, IFERROR(OFFSET($G29, -$E33, $E34)/OFFSET($G30, -$E33, $E34), 0), OFFSET($G29, -$E33, $E34)-SUM($G68:CI68)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E35)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(Z$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:Y69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AA$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:Z69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AB$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AA69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AC$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AB69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AD$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AC69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AE$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AD69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AF$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AE69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AG$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AF69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AH$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AG69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AI$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AH69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AI69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AK$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AJ69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AL$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AK69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AM$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AL69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AN$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AM69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AO$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AN69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AP$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AO69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AP69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AR$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AQ69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AS$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AR69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AT$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AS69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AU$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AT69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AV$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AU69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AW$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AV69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AX$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AW69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AY$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AX69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AY69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BA$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:AZ69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BB$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BA69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BC$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BB69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BD$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BC69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BE$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BD69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BF$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BE69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BG$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BF69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BH$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BG69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BI$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BH69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BI69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BK$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BJ69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BL$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BK69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BM$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BL69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BN$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BM69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BO$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BN69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BP$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BO69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BP69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BR$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BQ69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BS$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BR69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BT$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BS69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BU$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BT69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BV$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BU69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BW$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BV69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BX$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BW69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BY$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BX69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BY69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(CA$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:BZ69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(CB$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:CA69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(CC$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:CB69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(CD$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:CC69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(CE$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:CD69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(CF$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:CE69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(CG$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:CF69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(CH$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:CG69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(CI$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:CH69)))","v":0},{"$f":"IF(OR(OFFSET($G30, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=0, OFFSET($G31, -$E34, $E35)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G31, -$E34, $E35)+$E35, IFERROR(OFFSET($G30, -$E34, $E35)/OFFSET($G31, -$E34, $E35), 0), OFFSET($G30, -$E34, $E35)-SUM($G69:CI69)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E36)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AA$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:Z70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AB$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AA70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AC$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AB70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AD$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AC70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AE$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AD70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AF$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AE70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AG$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AF70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AH$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AG70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AI$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AH70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AI70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AK$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AJ70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AL$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AK70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AM$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AL70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AN$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AM70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AO$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AN70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AP$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AO70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AP70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AR$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AQ70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AS$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AR70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AT$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AS70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AU$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AT70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AV$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AU70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AW$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AV70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AX$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AW70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AY$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AX70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AY70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BA$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:AZ70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BB$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BA70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BC$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BB70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BD$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BC70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BE$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BD70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BF$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BE70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BG$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BF70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BH$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BG70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BI$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BH70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BI70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BK$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BJ70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BL$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BK70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BM$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BL70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BN$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BM70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BO$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BN70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BP$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BO70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BP70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BR$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BQ70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BS$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BR70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BT$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BS70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BU$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BT70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BV$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BU70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BW$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BV70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BX$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BW70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BY$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BX70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BY70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(CA$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:BZ70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(CB$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:CA70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(CC$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:CB70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(CD$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:CC70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(CE$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:CD70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(CF$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:CE70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(CG$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:CF70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(CH$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:CG70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(CI$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:CH70)))","v":0},{"$f":"IF(OR(OFFSET($G31, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=0, OFFSET($G32, -$E35, $E36)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G32, -$E35, $E36)+$E36, IFERROR(OFFSET($G31, -$E35, $E36)/OFFSET($G32, -$E35, $E36), 0), OFFSET($G31, -$E35, $E36)-SUM($G70:CI70)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E37)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AB$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AA71)))","v":1.6068855231142596},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AC$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AB71)))","v":1.6068855231142596},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AD$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AC71)))","v":1.6068855231142596},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AE$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AD71)))","v":1.6068855231142596},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AF$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AE71)))","v":1.6068855231142596},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AG$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AF71)))","v":1.6068855231142596},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AH$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AG71)))","v":1.6068855231142596},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AI$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AH71)))","v":1.6068855231142596},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AI71)))","v":1.6068855231142596},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AK$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AJ71)))","v":1.6068855231142596},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AL$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AK71)))","v":0.17546751757872059},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AM$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AL71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AN$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AM71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AO$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AN71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AP$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AO71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AP71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AR$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AQ71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AS$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AR71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AT$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AS71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AU$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AT71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AV$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AU71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AW$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AV71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AX$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AW71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AY$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AX71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AY71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BA$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:AZ71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BB$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BA71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BC$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BB71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BD$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BC71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BE$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BD71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BF$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BE71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BG$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BF71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BH$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BG71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BI$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BH71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BI71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BK$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BJ71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BL$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BK71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BM$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BL71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BN$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BM71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BO$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BN71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BP$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BO71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BP71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BR$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BQ71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BS$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BR71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BT$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BS71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BU$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BT71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BV$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BU71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BW$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BV71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BX$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BW71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BY$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BX71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BY71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(CA$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:BZ71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(CB$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:CA71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(CC$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:CB71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(CD$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:CC71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(CE$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:CD71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(CF$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:CE71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(CG$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:CF71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(CH$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:CG71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(CI$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:CH71)))","v":0},{"$f":"IF(OR(OFFSET($G32, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=0, OFFSET($G33, -$E36, $E37)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G33, -$E36, $E37)+$E37, IFERROR(OFFSET($G32, -$E36, $E37)/OFFSET($G33, -$E36, $E37), 0), OFFSET($G32, -$E36, $E37)-SUM($G71:CI71)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E38)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AC$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AB72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AD$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AC72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AE$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AD72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AF$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AE72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AG$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AF72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AH$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AG72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AI$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AH72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AI72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AK$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AJ72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AL$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AK72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AM$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AL72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AN$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AM72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AO$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AN72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AP$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AO72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AP72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AR$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AQ72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AS$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AR72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AT$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AS72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AU$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AT72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AV$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AU72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AW$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AV72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AX$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AW72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AY$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AX72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AY72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BA$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:AZ72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BB$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BA72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BC$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BB72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BD$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BC72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BE$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BD72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BF$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BE72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BG$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BF72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BH$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BG72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BI$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BH72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BI72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BK$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BJ72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BL$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BK72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BM$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BL72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BN$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BM72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BO$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BN72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BP$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BO72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BP72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BR$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BQ72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BS$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BR72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BT$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BS72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BU$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BT72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BV$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BU72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BW$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BV72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BX$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BW72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BY$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BX72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BY72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(CA$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:BZ72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(CB$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:CA72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(CC$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:CB72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(CD$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:CC72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(CE$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:CD72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(CF$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:CE72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(CG$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:CF72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(CH$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:CG72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(CI$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:CH72)))","v":0},{"$f":"IF(OR(OFFSET($G33, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=0, OFFSET($G34, -$E37, $E38)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G34, -$E37, $E38)+$E38, IFERROR(OFFSET($G33, -$E37, $E38)/OFFSET($G34, -$E37, $E38), 0), OFFSET($G33, -$E37, $E38)-SUM($G72:CI72)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E39)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AD$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AC73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AE$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AD73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AF$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AE73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AG$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AF73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AH$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AG73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AI$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AH73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AI73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AK$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AJ73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AL$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AK73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AM$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AL73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AN$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AM73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AO$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AN73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AP$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AO73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AP73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AR$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AQ73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AS$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AR73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AT$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AS73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AU$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AT73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AV$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AU73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AW$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AV73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AX$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AW73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AY$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AX73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AY73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BA$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:AZ73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BB$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BA73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BC$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BB73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BD$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BC73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BE$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BD73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BF$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BE73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BG$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BF73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BH$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BG73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BI$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BH73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BI73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BK$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BJ73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BL$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BK73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BM$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BL73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BN$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BM73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BO$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BN73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BP$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BO73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BP73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BR$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BQ73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BS$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BR73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BT$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BS73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BU$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BT73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BV$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BU73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BW$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BV73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BX$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BW73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BY$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BX73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BY73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(CA$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:BZ73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(CB$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:CA73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(CC$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:CB73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(CD$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:CC73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(CE$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:CD73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(CF$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:CE73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(CG$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:CF73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(CH$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:CG73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(CI$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:CH73)))","v":0},{"$f":"IF(OR(OFFSET($G34, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=0, OFFSET($G35, -$E38, $E39)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G35, -$E38, $E39)+$E39, IFERROR(OFFSET($G34, -$E38, $E39)/OFFSET($G35, -$E38, $E39), 0), OFFSET($G34, -$E38, $E39)-SUM($G73:CI73)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E40)","v":"Depreciation of asset adjustments - RAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(AE$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AD74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(AF$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AE74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(AG$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AF74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(AH$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AG74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(AI$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AH74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AI74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(AK$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AJ74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(AL$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AK74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(AM$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AL74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(AN$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AM74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(AO$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AN74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(AP$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AO74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AP74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(AR$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AQ74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(AS$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AR74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(AT$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AS74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(AU$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AT74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(AV$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AU74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(AW$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AV74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(AX$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AW74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(AY$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AX74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AY74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BA$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:AZ74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BB$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BA74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BC$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BB74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BD$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BC74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BE$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BD74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BF$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BE74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BG$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BF74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BH$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BG74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BI$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BH74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BI74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BK$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BJ74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BL$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BK74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BM$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BL74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BN$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BM74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BO$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BN74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BP$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BO74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BP74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BR$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BQ74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BS$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BR74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BT$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BS74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BU$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BT74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BV$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BU74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BW$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BV74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BX$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BW74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BY$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BX74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BY74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(CA$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:BZ74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(CB$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:CA74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(CC$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:CB74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(CD$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:CC74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(CE$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:CD74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(CF$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:CE74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(CG$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:CF74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(CH$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:CG74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(CI$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:CH74)))","v":0},{"$f":"IF(OR(OFFSET($G35, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=0, OFFSET($G36, -$E39, $E40)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G36, -$E39, $E40)+$E40, IFERROR(OFFSET($G35, -$E39, $E40)/OFFSET($G36, -$E39, $E40), 0), OFFSET($G35, -$E39, $E40)-SUM($G74:CI74)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E41)","v":"Depreciation of asset adjustments - RAB 2025-26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(AF$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:AE75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(AG$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:AF75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(AH$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:AG75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(AI$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:AH75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:AI75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(AK$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:AJ75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(AL$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:AK75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(AM$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:AL75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(AN$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:AM75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(AO$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:AN75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(AP$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:AO75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:AP75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(AR$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:AQ75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(AS$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:AR75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(AT$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:AS75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(AU$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:AT75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(AV$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:AU75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(AW$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:AV75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(AX$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:AW75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(AY$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:AX75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:AY75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BA$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:AZ75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BB$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BA75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BC$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BB75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BD$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BC75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BE$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BD75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BF$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BE75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BG$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BF75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BH$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BG75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BI$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BH75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BI75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BK$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BJ75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BL$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BK75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BM$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BL75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BN$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BM75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BO$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BN75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BP$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BO75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BP75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BR$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BQ75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BS$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BR75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BT$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BS75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BU$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BT75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BV$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BU75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BW$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BV75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BX$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BW75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BY$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BX75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BY75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(CA$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:BZ75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(CB$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:CA75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(CC$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:CB75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(CD$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:CC75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(CE$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:CD75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(CF$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:CE75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(CG$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:CF75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(CH$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:CG75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(CI$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:CH75)))","v":0},{"$f":"IF(OR(OFFSET($G36, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=0, OFFSET($G37, -$E40, $E41)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G37, -$E40, $E41)+$E41, IFERROR(OFFSET($G36, -$E40, $E41)/OFFSET($G37, -$E40, $E41), 0), OFFSET($G36, -$E40, $E41)-SUM($G75:CI75)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E42)","v":"Depreciation of asset adjustments - RAB 2026-27"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(AG$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:AF76)))","v":1.5587601980299739},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(AH$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:AG76)))","v":1.5587601980299739},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(AI$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:AH76)))","v":1.5587601980299739},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:AI76)))","v":1.5587601980299739},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(AK$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:AJ76)))","v":1.5587601980299739},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(AL$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:AK76)))","v":1.5587601980299739},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(AM$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:AL76)))","v":1.5587601980299739},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(AN$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:AM76)))","v":1.5587601980299739},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(AO$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:AN76)))","v":1.5587601980299739},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(AP$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:AO76)))","v":1.5587601980299739},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:AP76)))","v":1.5587601980299739},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(AR$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:AQ76)))","v":1.5587601980299739},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(AS$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:AR76)))","v":1.0864328975257962},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(AT$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:AS76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(AU$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:AT76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(AV$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:AU76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(AW$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:AV76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(AX$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:AW76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(AY$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:AX76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:AY76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BA$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:AZ76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BB$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BA76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BC$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BB76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BD$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BC76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BE$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BD76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BF$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BE76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BG$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BF76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BH$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BG76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BI$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BH76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BI76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BK$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BJ76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BL$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BK76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BM$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BL76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BN$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BM76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BO$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BN76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BP$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BO76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BP76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BR$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BQ76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BS$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BR76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BT$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BS76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BU$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BT76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BV$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BU76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BW$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BV76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BX$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BW76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BY$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BX76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BY76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(CA$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:BZ76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(CB$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:CA76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(CC$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:CB76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(CD$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:CC76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(CE$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:CD76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(CF$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:CE76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(CG$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:CF76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(CH$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:CG76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(CI$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:CH76)))","v":0},{"$f":"IF(OR(OFFSET($G37, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=0, OFFSET($G38, -$E41, $E42)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G38, -$E41, $E42)+$E42, IFERROR(OFFSET($G37, -$E41, $E42)/OFFSET($G38, -$E41, $E42), 0), OFFSET($G37, -$E41, $E42)-SUM($G76:CI76)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$24:$E$73, MATCH($E7, 'RAB input'!$D$24:$D$73, 0)) & \" - depreciation\"","v":"Secondary - depreciation"},null,{"$f":"SUM(H17:H77)","v":9.8280210947782969},9.9391462449245829,10.682284139900844,11.318695887974959,12.366793945047062,13.562482384554398,16.045826794911061,16.46828862872,16.63354353900888,17.191677747427665,15.378869415899832,8.7169639030223696,11.683252759123762,13.68070187900851,14.418913204714009,16.971399435203534,17.57280302200606,16.763830981275447,16.528846462707179,16.050606184246195,18.146611027367108,17.230010736960125,16.058338472328813,16.701636921988204,17.165084111047832,18.843395412687002,17.400507950648795,16.382340358278256,14.384891238393504,13.646679912688009,10.858571434066764,9.9705751795392334,{"$f":"SUM(AN17:AN77)","v":9.3763674305708342},8.2879578208433689,7.718100042232237,6.0512125811302759,5.4039477101427691,4.1602546027123148,2.2652683452382396,1.24368694775983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT17:BT77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E81","v":"Asset class 2"},{"$f":"INDEX('RAB input'!$E$24:$E$73, MATCH($E81, 'RAB input'!$D$24:$D$73, 0))","v":"Switchgear"}]
[null,null,null,null,{"$f":"E7+1","v":2},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$24:$G$73, $E81)/'RAB input'!G$14","v":220.18737676533379},{"$f":"(INDEX('RAB input'!H$24:H$73, $E81)-INDEX('RAB input'!H$78:H$127, $E81))/'RAB input'!H$14*(1+'RAB input'!H$16)^0.5","v":1.5941407902803479},{"$f":"(INDEX('RAB input'!I$24:I$73, $E81)-INDEX('RAB input'!I$78:I$127, $E81))/'RAB input'!I$14*(1+'RAB input'!I$16)^0.5","v":1.8296034577008589},{"$f":"(INDEX('RAB input'!J$24:J$73, $E81)-INDEX('RAB input'!J$78:J$127, $E81))/'RAB input'!J$14*(1+'RAB input'!J$16)^0.5","v":18.440272457731776},{"$f":"(INDEX('RAB input'!K$24:K$73, $E81)-INDEX('RAB input'!K$78:K$127, $E81))/'RAB input'!K$14*(1+'RAB input'!K$16)^0.5","v":10.54459447630957},{"$f":"(INDEX('RAB input'!L$24:L$73, $E81)-INDEX('RAB input'!L$78:L$127, $E81))/'RAB input'!L$14*(1+'RAB input'!L$16)^0.5","v":43.542689388209205},{"$f":"(INDEX('RAB input'!M$24:M$73, $E81)-INDEX('RAB input'!M$78:M$127, $E81))/'RAB input'!M$14*(1+'RAB input'!M$16)^0.5","v":43.377498226686939},{"$f":"(INDEX('RAB input'!N$24:N$73, $E81)-INDEX('RAB input'!N$78:N$127, $E81))/'RAB input'!N$14*(1+'RAB input'!N$16)^0.5","v":5.5096249847270728},{"$f":"(INDEX('RAB input'!O$24:O$73, $E81)-INDEX('RAB input'!O$78:O$127, $E81))/'RAB input'!O$14*(1+'RAB input'!O$16)^0.5","v":22.202211537320249},{"$f":"(INDEX('RAB input'!P$24:P$73, $E81)-INDEX('RAB input'!P$78:P$127, $E81))/'RAB input'!P$14*(1+'RAB input'!P$16)^0.5","v":40.82333458585277},{"$f":"(INDEX('RAB input'!Q$24:Q$73, $E81)-INDEX('RAB input'!Q$78:Q$127, $E81))/'RAB input'!Q$14*(1+'RAB input'!Q$16)^0.5","v":26.806159111751249},{"$f":"(INDEX('RAB input'!R$24:R$73, $E81)-INDEX('RAB input'!R$78:R$127, $E81))/'RAB input'!R$14*(1+'RAB input'!R$16)^0.5","v":23.714522996162415},{"$f":"(INDEX('RAB input'!S$24:S$73, $E81)-INDEX('RAB input'!S$78:S$127, $E81))/'RAB input'!S$14*(1+'RAB input'!S$16)^0.5","v":21.909471043702037},{"$f":"(INDEX('RAB input'!T$24:T$73, $E81)-INDEX('RAB input'!T$78:T$127, $E81))/'RAB input'!T$14*(1+'RAB input'!T$16)^0.5","v":28.500109948401494},{"$f":"(INDEX('RAB input'!U$24:U$73, $E81)-INDEX('RAB input'!U$78:U$127, $E81))/'RAB input'!U$14*(1+'RAB input'!U$16)^0.5","v":12.946319959829285},{"$f":"(INDEX('RAB input'!V$24:V$73, $E81)-INDEX('RAB input'!V$78:V$127, $E81))/'RAB input'!V$14*(1+'RAB input'!V$16)^0.5","v":21.094908738669808},{"$f":"(INDEX('RAB input'!W$24:W$73, $E81)-INDEX('RAB input'!W$78:W$127, $E81))/'RAB input'!W$14*(1+'RAB input'!W$16)^0.5","v":11.723719947052052},{"$f":"(INDEX('RAB input'!X$24:X$73, $E81)-INDEX('RAB input'!X$78:X$127, $E81))/'RAB input'!X$14*(1+'RAB input'!X$16)^0.5","v":14.808378595011325},{"$f":"(INDEX('RAB input'!Y$24:Y$73, $E81)-INDEX('RAB input'!Y$78:Y$127, $E81))/'RAB input'!Y$14*(1+'RAB input'!Y$16)^0.5","v":34.900195358395393},{"$f":"(INDEX('RAB input'!Z$24:Z$73, $E81)-INDEX('RAB input'!Z$78:Z$127, $E81))/'RAB input'!Z$14*(1+'RAB input'!Z$16)^0.5","v":20.760803769756837},{"$f":"(INDEX('RAB input'!AA$24:AA$73, $E81)-INDEX('RAB input'!AA$78:AA$127, $E81))/'RAB input'!AA$14*(1+'RAB input'!AA$16)^0.5","v":45.588181148601798},{"$f":"(INDEX('RAB input'!AB$24:AB$73, $E81)-INDEX('RAB input'!AB$78:AB$127, $E81))/'RAB input'!AB$14*(1+'RAB input'!AB$16)^0.5","v":34.453883078412311},{"$f":"(INDEX('RAB input'!AC$24:AC$73, $E81)-INDEX('RAB input'!AC$78:AC$127, $E81))/'RAB input'!AC$14*(1+'RAB input'!AC$16)^0.5","v":12.315778802368849},{"$f":"(INDEX('RAB input'!AD$24:AD$73, $E81)-INDEX('RAB input'!AD$78:AD$127, $E81))/'RAB input'!AD$14*(1+'RAB input'!AD$16)^0.5","v":5.771181583354859},{"$f":"(INDEX('RAB input'!AE$24:AE$73, $E81)-INDEX('RAB input'!AE$78:AE$127, $E81))/'RAB input'!AE$14*(1+'RAB input'!AE$16)^0.5","v":32.735489923273455},{"$f":"(INDEX('RAB input'!AF$24:AF$73, $E81)-INDEX('RAB input'!AF$78:AF$127, $E81))/'RAB input'!AF$14*(1+'RAB input'!AF$16)^0.5","v":34.847710666244112},{"$f":"(INDEX('RAB input'!AG$24:AG$73, $E81)-INDEX('RAB input'!AG$78:AG$127, $E81))/'RAB input'!AG$14*(1+'RAB input'!AG$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$24:AH$73, $E81)-INDEX('RAB input'!AH$78:AH$127, $E81))/'RAB input'!AH$14*(1+'RAB input'!AH$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$24:AI$73, $E81)-INDEX('RAB input'!AI$78:AI$127, $E81))/'RAB input'!AI$14*(1+'RAB input'!AI$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$24:AJ$73, $E81)-INDEX('RAB input'!AJ$78:AJ$127, $E81))/'RAB input'!AJ$14*(1+'RAB input'!AJ$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$24:AK$73, $E81)-INDEX('RAB input'!AK$78:AK$127, $E81))/'RAB input'!AK$14*(1+'RAB input'!AK$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$24:AL$73, $E81)-INDEX('RAB input'!AL$78:AL$127, $E81))/'RAB input'!AL$14*(1+'RAB input'!AL$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$24:AM$73, $E81)-INDEX('RAB input'!AM$78:AM$127, $E81))/'RAB input'!AM$14*(1+'RAB input'!AM$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$24:AN$73, $E81)-INDEX('RAB input'!AN$78:AN$127, $E81))/'RAB input'!AN$14*(1+'RAB input'!AN$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$24:AO$73, $E81)-INDEX('RAB input'!AO$78:AO$127, $E81))/'RAB input'!AO$14*(1+'RAB input'!AO$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$24:AP$73, $E81)-INDEX('RAB input'!AP$78:AP$127, $E81))/'RAB input'!AP$14*(1+'RAB input'!AP$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$24:AQ$73, $E81)-INDEX('RAB input'!AQ$78:AQ$127, $E81))/'RAB input'!AQ$14*(1+'RAB input'!AQ$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$24:AR$73, $E81)-INDEX('RAB input'!AR$78:AR$127, $E81))/'RAB input'!AR$14*(1+'RAB input'!AR$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$24:AS$73, $E81)-INDEX('RAB input'!AS$78:AS$127, $E81))/'RAB input'!AS$14*(1+'RAB input'!AS$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$24:AT$73, $E81)-INDEX('RAB input'!AT$78:AT$127, $E81))/'RAB input'!AT$14*(1+'RAB input'!AT$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$24:AU$73, $E81)-INDEX('RAB input'!AU$78:AU$127, $E81))/'RAB input'!AU$14*(1+'RAB input'!AU$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$24:AV$73, $E81)-INDEX('RAB input'!AV$78:AV$127, $E81))/'RAB input'!AV$14*(1+'RAB input'!AV$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$24:AW$73, $E81)-INDEX('RAB input'!AW$78:AW$127, $E81))/'RAB input'!AW$14*(1+'RAB input'!AW$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$24:AX$73, $E81)-INDEX('RAB input'!AX$78:AX$127, $E81))/'RAB input'!AX$14*(1+'RAB input'!AX$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$24:AY$73, $E81)-INDEX('RAB input'!AY$78:AY$127, $E81))/'RAB input'!AY$14*(1+'RAB input'!AY$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$24:AZ$73, $E81)-INDEX('RAB input'!AZ$78:AZ$127, $E81))/'RAB input'!AZ$14*(1+'RAB input'!AZ$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$24:BA$73, $E81)-INDEX('RAB input'!BA$78:BA$127, $E81))/'RAB input'!BA$14*(1+'RAB input'!BA$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$24:BB$73, $E81)-INDEX('RAB input'!BB$78:BB$127, $E81))/'RAB input'!BB$14*(1+'RAB input'!BB$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$24:BC$73, $E81)-INDEX('RAB input'!BC$78:BC$127, $E81))/'RAB input'!BC$14*(1+'RAB input'!BC$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$24:BD$73, $E81)-INDEX('RAB input'!BD$78:BD$127, $E81))/'RAB input'!BD$14*(1+'RAB input'!BD$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$24:BE$73, $E81)-INDEX('RAB input'!BE$78:BE$127, $E81))/'RAB input'!BE$14*(1+'RAB input'!BE$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$24:BF$73, $E81)-INDEX('RAB input'!BF$78:BF$127, $E81))/'RAB input'!BF$14*(1+'RAB input'!BF$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$24:BG$73, $E81)-INDEX('RAB input'!BG$78:BG$127, $E81))/'RAB input'!BG$14*(1+'RAB input'!BG$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$24:BH$73, $E81)-INDEX('RAB input'!BH$78:BH$127, $E81))/'RAB input'!BH$14*(1+'RAB input'!BH$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$24:BI$73, $E81)-INDEX('RAB input'!BI$78:BI$127, $E81))/'RAB input'!BI$14*(1+'RAB input'!BI$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$24:BJ$73, $E81)-INDEX('RAB input'!BJ$78:BJ$127, $E81))/'RAB input'!BJ$14*(1+'RAB input'!BJ$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$24:BK$73, $E81)-INDEX('RAB input'!BK$78:BK$127, $E81))/'RAB input'!BK$14*(1+'RAB input'!BK$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$24:BL$73, $E81)-INDEX('RAB input'!BL$78:BL$127, $E81))/'RAB input'!BL$14*(1+'RAB input'!BL$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$24:BM$73, $E81)-INDEX('RAB input'!BM$78:BM$127, $E81))/'RAB input'!BM$14*(1+'RAB input'!BM$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$24:BN$73, $E81)-INDEX('RAB input'!BN$78:BN$127, $E81))/'RAB input'!BN$14*(1+'RAB input'!BN$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$24:BO$73, $E81)-INDEX('RAB input'!BO$78:BO$127, $E81))/'RAB input'!BO$14*(1+'RAB input'!BO$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$24:BP$73, $E81)-INDEX('RAB input'!BP$78:BP$127, $E81))/'RAB input'!BP$14*(1+'RAB input'!BP$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$24:BQ$73, $E81)-INDEX('RAB input'!BQ$78:BQ$127, $E81))/'RAB input'!BQ$14*(1+'RAB input'!BQ$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$24:BR$73, $E81)-INDEX('RAB input'!BR$78:BR$127, $E81))/'RAB input'!BR$14*(1+'RAB input'!BR$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$24:BS$73, $E81)-INDEX('RAB input'!BS$78:BS$127, $E81))/'RAB input'!BS$14*(1+'RAB input'!BS$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$24:BT$73, $E81)-INDEX('RAB input'!BT$78:BT$127, $E81))/'RAB input'!BT$14*(1+'RAB input'!BT$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$24:BU$73, $E81)-INDEX('RAB input'!BU$78:BU$127, $E81))/'RAB input'!BU$14*(1+'RAB input'!BU$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BV$24:BV$73, $E81)-INDEX('RAB input'!BV$78:BV$127, $E81))/'RAB input'!BV$14*(1+'RAB input'!BV$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BW$24:BW$73, $E81)-INDEX('RAB input'!BW$78:BW$127, $E81))/'RAB input'!BW$14*(1+'RAB input'!BW$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BX$24:BX$73, $E81)-INDEX('RAB input'!BX$78:BX$127, $E81))/'RAB input'!BX$14*(1+'RAB input'!BX$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BY$24:BY$73, $E81)-INDEX('RAB input'!BY$78:BY$127, $E81))/'RAB input'!BY$14*(1+'RAB input'!BY$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BZ$24:BZ$73, $E81)-INDEX('RAB input'!BZ$78:BZ$127, $E81))/'RAB input'!BZ$14*(1+'RAB input'!BZ$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CA$24:CA$73, $E81)-INDEX('RAB input'!CA$78:CA$127, $E81))/'RAB input'!CA$14*(1+'RAB input'!CA$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CB$24:CB$73, $E81)-INDEX('RAB input'!CB$78:CB$127, $E81))/'RAB input'!CB$14*(1+'RAB input'!CB$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CC$24:CC$73, $E81)-INDEX('RAB input'!CC$78:CC$127, $E81))/'RAB input'!CC$14*(1+'RAB input'!CC$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CD$24:CD$73, $E81)-INDEX('RAB input'!CD$78:CD$127, $E81))/'RAB input'!CD$14*(1+'RAB input'!CD$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CE$24:CE$73, $E81)-INDEX('RAB input'!CE$78:CE$127, $E81))/'RAB input'!CE$14*(1+'RAB input'!CE$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CF$24:CF$73, $E81)-INDEX('RAB input'!CF$78:CF$127, $E81))/'RAB input'!CF$14*(1+'RAB input'!CF$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CG$24:CG$73, $E81)-INDEX('RAB input'!CG$78:CG$127, $E81))/'RAB input'!CG$14*(1+'RAB input'!CG$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CH$24:CH$73, $E81)-INDEX('RAB input'!CH$78:CH$127, $E81))/'RAB input'!CH$14*(1+'RAB input'!CH$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CI$24:CI$73, $E81)-INDEX('RAB input'!CI$78:CI$127, $E81))/'RAB input'!CI$14*(1+'RAB input'!CI$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CJ$24:CJ$73, $E81)-INDEX('RAB input'!CJ$78:CJ$127, $E81))/'RAB input'!CJ$14*(1+'RAB input'!CJ$16)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$132:$G$181, $E81)=\"\", IF($G81=0, 0, F82), INDEX('RAB input'!$G$132:$G$181, $E81))","v":18.75},{"$f":"IF(INDEX('RAB input'!H$132:H$181, $E81)=\"\", G82, INDEX('RAB input'!H$132:H$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!I$132:I$181, $E81)=\"\", H82, INDEX('RAB input'!I$132:I$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!J$132:J$181, $E81)=\"\", I82, INDEX('RAB input'!J$132:J$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!K$132:K$181, $E81)=\"\", J82, INDEX('RAB input'!K$132:K$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!L$132:L$181, $E81)=\"\", K82, INDEX('RAB input'!L$132:L$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!M$132:M$181, $E81)=\"\", L82, INDEX('RAB input'!M$132:M$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!N$132:N$181, $E81)=\"\", M82, INDEX('RAB input'!N$132:N$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!O$132:O$181, $E81)=\"\", N82, INDEX('RAB input'!O$132:O$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!P$132:P$181, $E81)=\"\", O82, INDEX('RAB input'!P$132:P$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!Q$132:Q$181, $E81)=\"\", P82, INDEX('RAB input'!Q$132:Q$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!R$132:R$181, $E81)=\"\", Q82, INDEX('RAB input'!R$132:R$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!S$132:S$181, $E81)=\"\", R82, INDEX('RAB input'!S$132:S$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!T$132:T$181, $E81)=\"\", S82, INDEX('RAB input'!T$132:T$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!U$132:U$181, $E81)=\"\", T82, INDEX('RAB input'!U$132:U$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!V$132:V$181, $E81)=\"\", U82, INDEX('RAB input'!V$132:V$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!W$132:W$181, $E81)=\"\", V82, INDEX('RAB input'!W$132:W$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!X$132:X$181, $E81)=\"\", W82, INDEX('RAB input'!X$132:X$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!Y$132:Y$181, $E81)=\"\", X82, INDEX('RAB input'!Y$132:Y$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!Z$132:Z$181, $E81)=\"\", Y82, INDEX('RAB input'!Z$132:Z$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AA$132:AA$181, $E81)=\"\", Z82, INDEX('RAB input'!AA$132:AA$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AB$132:AB$181, $E81)=\"\", AA82, INDEX('RAB input'!AB$132:AB$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AC$132:AC$181, $E81)=\"\", AB82, INDEX('RAB input'!AC$132:AC$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AD$132:AD$181, $E81)=\"\", AC82, INDEX('RAB input'!AD$132:AD$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AE$132:AE$181, $E81)=\"\", AD82, INDEX('RAB input'!AE$132:AE$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AF$132:AF$181, $E81)=\"\", AE82, INDEX('RAB input'!AF$132:AF$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AG$132:AG$181, $E81)=\"\", AF82, INDEX('RAB input'!AG$132:AG$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AH$132:AH$181, $E81)=\"\", AG82, INDEX('RAB input'!AH$132:AH$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AI$132:AI$181, $E81)=\"\", AH82, INDEX('RAB input'!AI$132:AI$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AJ$132:AJ$181, $E81)=\"\", AI82, INDEX('RAB input'!AJ$132:AJ$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AK$132:AK$181, $E81)=\"\", AJ82, INDEX('RAB input'!AK$132:AK$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AL$132:AL$181, $E81)=\"\", AK82, INDEX('RAB input'!AL$132:AL$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AM$132:AM$181, $E81)=\"\", AL82, INDEX('RAB input'!AM$132:AM$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AN$132:AN$181, $E81)=\"\", AM82, INDEX('RAB input'!AN$132:AN$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AO$132:AO$181, $E81)=\"\", AN82, INDEX('RAB input'!AO$132:AO$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AP$132:AP$181, $E81)=\"\", AO82, INDEX('RAB input'!AP$132:AP$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AQ$132:AQ$181, $E81)=\"\", AP82, INDEX('RAB input'!AQ$132:AQ$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AR$132:AR$181, $E81)=\"\", AQ82, INDEX('RAB input'!AR$132:AR$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AS$132:AS$181, $E81)=\"\", AR82, INDEX('RAB input'!AS$132:AS$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AT$132:AT$181, $E81)=\"\", AS82, INDEX('RAB input'!AT$132:AT$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AU$132:AU$181, $E81)=\"\", AT82, INDEX('RAB input'!AU$132:AU$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AV$132:AV$181, $E81)=\"\", AU82, INDEX('RAB input'!AV$132:AV$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AW$132:AW$181, $E81)=\"\", AV82, INDEX('RAB input'!AW$132:AW$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AX$132:AX$181, $E81)=\"\", AW82, INDEX('RAB input'!AX$132:AX$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AY$132:AY$181, $E81)=\"\", AX82, INDEX('RAB input'!AY$132:AY$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!AZ$132:AZ$181, $E81)=\"\", AY82, INDEX('RAB input'!AZ$132:AZ$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BA$132:BA$181, $E81)=\"\", AZ82, INDEX('RAB input'!BA$132:BA$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BB$132:BB$181, $E81)=\"\", BA82, INDEX('RAB input'!BB$132:BB$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BC$132:BC$181, $E81)=\"\", BB82, INDEX('RAB input'!BC$132:BC$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BD$132:BD$181, $E81)=\"\", BC82, INDEX('RAB input'!BD$132:BD$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BE$132:BE$181, $E81)=\"\", BD82, INDEX('RAB input'!BE$132:BE$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BF$132:BF$181, $E81)=\"\", BE82, INDEX('RAB input'!BF$132:BF$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BG$132:BG$181, $E81)=\"\", BF82, INDEX('RAB input'!BG$132:BG$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BH$132:BH$181, $E81)=\"\", BG82, INDEX('RAB input'!BH$132:BH$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BI$132:BI$181, $E81)=\"\", BH82, INDEX('RAB input'!BI$132:BI$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BJ$132:BJ$181, $E81)=\"\", BI82, INDEX('RAB input'!BJ$132:BJ$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BK$132:BK$181, $E81)=\"\", BJ82, INDEX('RAB input'!BK$132:BK$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BL$132:BL$181, $E81)=\"\", BK82, INDEX('RAB input'!BL$132:BL$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BM$132:BM$181, $E81)=\"\", BL82, INDEX('RAB input'!BM$132:BM$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BN$132:BN$181, $E81)=\"\", BM82, INDEX('RAB input'!BN$132:BN$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BO$132:BO$181, $E81)=\"\", BN82, INDEX('RAB input'!BO$132:BO$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BP$132:BP$181, $E81)=\"\", BO82, INDEX('RAB input'!BP$132:BP$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BQ$132:BQ$181, $E81)=\"\", BP82, INDEX('RAB input'!BQ$132:BQ$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BR$132:BR$181, $E81)=\"\", BQ82, INDEX('RAB input'!BR$132:BR$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BS$132:BS$181, $E81)=\"\", BR82, INDEX('RAB input'!BS$132:BS$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BT$132:BT$181, $E81)=\"\", BS82, INDEX('RAB input'!BT$132:BT$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BU$132:BU$181, $E81)=\"\", BT82, INDEX('RAB input'!BU$132:BU$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BV$132:BV$181, $E81)=\"\", BU82, INDEX('RAB input'!BV$132:BV$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BW$132:BW$181, $E81)=\"\", BV82, INDEX('RAB input'!BW$132:BW$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BX$132:BX$181, $E81)=\"\", BW82, INDEX('RAB input'!BX$132:BX$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BY$132:BY$181, $E81)=\"\", BX82, INDEX('RAB input'!BY$132:BY$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!BZ$132:BZ$181, $E81)=\"\", BY82, INDEX('RAB input'!BZ$132:BZ$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!CA$132:CA$181, $E81)=\"\", BZ82, INDEX('RAB input'!CA$132:CA$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!CB$132:CB$181, $E81)=\"\", CA82, INDEX('RAB input'!CB$132:CB$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!CC$132:CC$181, $E81)=\"\", CB82, INDEX('RAB input'!CC$132:CC$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!CD$132:CD$181, $E81)=\"\", CC82, INDEX('RAB input'!CD$132:CD$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!CE$132:CE$181, $E81)=\"\", CD82, INDEX('RAB input'!CE$132:CE$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!CF$132:CF$181, $E81)=\"\", CE82, INDEX('RAB input'!CF$132:CF$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!CG$132:CG$181, $E81)=\"\", CF82, INDEX('RAB input'!CG$132:CG$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!CH$132:CH$181, $E81)=\"\", CG82, INDEX('RAB input'!CH$132:CH$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!CI$132:CI$181, $E81)=\"\", CH82, INDEX('RAB input'!CI$132:CI$181, $E81))","v":45},{"$f":"IF(INDEX('RAB input'!CJ$132:CJ$181, $E81)=\"\", CI82, INDEX('RAB input'!CJ$132:CJ$181, $E81))","v":45}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$346:$G$395, $E81)+INDEX('RAB input'!$G$292:$G$341, $E81)*(INDEX(rvanillaWACC, 'RAB input'!$H$11+2)-1)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$292:H$341, $E81)/'RAB input'!H$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$19-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$292:I$341, $E81)/'RAB input'!I$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$19-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$292:J$341, $E81)/'RAB input'!J$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$19-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$292:K$341, $E81)/'RAB input'!K$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$19-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$292:L$341, $E81)/'RAB input'!L$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$19-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$292:M$341, $E81)/'RAB input'!M$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$19-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$292:N$341, $E81)/'RAB input'!N$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$19-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$292:O$341, $E81)/'RAB input'!O$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$19-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$292:P$341, $E81)/'RAB input'!P$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$19-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$292:Q$341, $E81)/'RAB input'!Q$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$19-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$292:R$341, $E81)/'RAB input'!R$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$19-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$292:S$341, $E81)/'RAB input'!S$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$19-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$292:T$341, $E81)/'RAB input'!T$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$19-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$292:U$341, $E81)/'RAB input'!U$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$19-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$292:V$341, $E81)/'RAB input'!V$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$19-1))","v":-2.0378735359568569},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$292:W$341, $E81)/'RAB input'!W$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$19-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$292:X$341, $E81)/'RAB input'!X$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$19-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$292:Y$341, $E81)/'RAB input'!Y$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$19-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$292:Z$341, $E81)/'RAB input'!Z$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$19-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$292:AA$341, $E81)/'RAB input'!AA$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$19-1))","v":-0.18989162733025797},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$292:AB$341, $E81)/'RAB input'!AB$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$19-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$292:AC$341, $E81)/'RAB input'!AC$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$19-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$292:AD$341, $E81)/'RAB input'!AD$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$19-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$292:AE$341, $E81)/'RAB input'!AE$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$19-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$292:AF$341, $E81)/'RAB input'!AF$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$19-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$292:AG$341, $E81)/'RAB input'!AG$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$19-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$292:AH$341, $E81)/'RAB input'!AH$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$19-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$292:AI$341, $E81)/'RAB input'!AI$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$19-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$292:AJ$341, $E81)/'RAB input'!AJ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$19-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$292:AK$341, $E81)/'RAB input'!AK$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$19-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$292:AL$341, $E81)/'RAB input'!AL$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$19-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$292:AM$341, $E81)/'RAB input'!AM$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$19-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$292:AN$341, $E81)/'RAB input'!AN$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$19-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$292:AO$341, $E81)/'RAB input'!AO$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$19-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$292:AP$341, $E81)/'RAB input'!AP$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$19-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$292:AQ$341, $E81)/'RAB input'!AQ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$19-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$292:AR$341, $E81)/'RAB input'!AR$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$19-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$292:AS$341, $E81)/'RAB input'!AS$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$19-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$292:AT$341, $E81)/'RAB input'!AT$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$19-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$292:AU$341, $E81)/'RAB input'!AU$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$19-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$292:AV$341, $E81)/'RAB input'!AV$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$19-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$292:AW$341, $E81)/'RAB input'!AW$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$19-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$292:AX$341, $E81)/'RAB input'!AX$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$19-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$292:AY$341, $E81)/'RAB input'!AY$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$19-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$292:AZ$341, $E81)/'RAB input'!AZ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$19-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$292:BA$341, $E81)/'RAB input'!BA$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$19-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$292:BB$341, $E81)/'RAB input'!BB$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$19-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$292:BC$341, $E81)/'RAB input'!BC$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$19-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$292:BD$341, $E81)/'RAB input'!BD$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$19-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$292:BE$341, $E81)/'RAB input'!BE$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$19-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$292:BF$341, $E81)/'RAB input'!BF$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$19-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$292:BG$341, $E81)/'RAB input'!BG$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$19-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$292:BH$341, $E81)/'RAB input'!BH$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$19-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$292:BI$341, $E81)/'RAB input'!BI$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$19-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$292:BJ$341, $E81)/'RAB input'!BJ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$19-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$292:BK$341, $E81)/'RAB input'!BK$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$19-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$292:BL$341, $E81)/'RAB input'!BL$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$19-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$292:BM$341, $E81)/'RAB input'!BM$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$19-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$292:BN$341, $E81)/'RAB input'!BN$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$19-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$292:BO$341, $E81)/'RAB input'!BO$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$19-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$292:BP$341, $E81)/'RAB input'!BP$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$19-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$292:BQ$341, $E81)/'RAB input'!BQ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$19-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$292:BR$341, $E81)/'RAB input'!BR$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$19-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$292:BS$341, $E81)/'RAB input'!BS$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$19-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$292:BT$341, $E81)/'RAB input'!BT$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$19-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$292:BU$341, $E81)/'RAB input'!BU$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$19-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BV$292:BV$341, $E81)/'RAB input'!BV$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$19-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BW$292:BW$341, $E81)/'RAB input'!BW$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$19-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BX$292:BX$341, $E81)/'RAB input'!BX$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$19-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BY$292:BY$341, $E81)/'RAB input'!BY$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$19-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BZ$292:BZ$341, $E81)/'RAB input'!BZ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$19-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!CA$292:CA$341, $E81)/'RAB input'!CA$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$19-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CB$292:CB$341, $E81)/'RAB input'!CB$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$19-1))","v":0},{"$f":"IF('RAB input'!CD$11=\"\", 0, INDEX('RAB input'!CC$292:CC$341, $E81)/'RAB input'!CC$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CD$11, 2))/'RAB input'!CC$19-1))","v":0},{"$f":"IF('RAB input'!CE$11=\"\", 0, INDEX('RAB input'!CD$292:CD$341, $E81)/'RAB input'!CD$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CE$11, 2))/'RAB input'!CD$19-1))","v":0},{"$f":"IF('RAB input'!CF$11=\"\", 0, INDEX('RAB input'!CE$292:CE$341, $E81)/'RAB input'!CE$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CF$11, 2))/'RAB input'!CE$19-1))","v":0},{"$f":"IF('RAB input'!CG$11=\"\", 0, INDEX('RAB input'!CF$292:CF$341, $E81)/'RAB input'!CF$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CG$11, 2))/'RAB input'!CF$19-1))","v":0},{"$f":"IF('RAB input'!CH$11=\"\", 0, INDEX('RAB input'!CG$292:CG$341, $E81)/'RAB input'!CG$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CH$11, 2))/'RAB input'!CG$19-1))","v":0},{"$f":"IF('RAB input'!CI$11=\"\", 0, INDEX('RAB input'!CH$292:CH$341, $E81)/'RAB input'!CH$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CI$11, 2))/'RAB input'!CH$19-1))","v":0},{"$f":"IF('RAB input'!CJ$11=\"\", 0, INDEX('RAB input'!CI$292:CI$341, $E81)/'RAB input'!CI$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CJ$11, 2))/'RAB input'!CI$19-1))","v":0},{"$f":"IF('RAB input'!CK$11=\"\", 0, INDEX('RAB input'!CJ$292:CJ$341, $E81)/'RAB input'!CJ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CK$11, 2))/'RAB input'!CJ$19-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G83<>0, IF(G82<>\"n/a\", INDEX('RAB input'!$F$132:$F$181, $E81)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H83<>0, IF(H82<>\"n/a\", H82-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I83<>0, IF(I82<>\"n/a\", I82-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J83<>0, IF(J82<>\"n/a\", J82-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K83<>0, IF(K82<>\"n/a\", K82-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L83<>0, IF(L82<>\"n/a\", L82-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M83<>0, IF(M82<>\"n/a\", M82-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N83<>0, IF(N82<>\"n/a\", N82-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O83<>0, IF(O82<>\"n/a\", O82-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P83<>0, IF(P82<>\"n/a\", P82-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q83<>0, IF(Q82<>\"n/a\", Q82-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R83<>0, IF(R82<>\"n/a\", R82-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S83<>0, IF(S82<>\"n/a\", S82-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T83<>0, IF(T82<>\"n/a\", T82-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U83<>0, IF(U82<>\"n/a\", U82-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V83<>0, IF(V82<>\"n/a\", V82-'RAB input'!W$11, \"n/a\"), 0)","v":40},{"$f":"IF(W83<>0, IF(W82<>\"n/a\", W82-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X83<>0, IF(X82<>\"n/a\", X82-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y83<>0, IF(Y82<>\"n/a\", Y82-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z83<>0, IF(Z82<>\"n/a\", Z82-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA83<>0, IF(AA82<>\"n/a\", AA82-'RAB input'!AB$11, \"n/a\"), 0)","v":40},{"$f":"IF(AB83<>0, IF(AB82<>\"n/a\", AB82-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC83<>0, IF(AC82<>\"n/a\", AC82-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD83<>0, IF(AD82<>\"n/a\", AD82-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE83<>0, IF(AE82<>\"n/a\", AE82-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF83<>0, IF(AF82<>\"n/a\", AF82-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG83<>0, IF(AG82<>\"n/a\", AG82-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH83<>0, IF(AH82<>\"n/a\", AH82-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI83<>0, IF(AI82<>\"n/a\", AI82-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ83<>0, IF(AJ82<>\"n/a\", AJ82-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK83<>0, IF(AK82<>\"n/a\", AK82-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL83<>0, IF(AL82<>\"n/a\", AL82-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM83<>0, IF(AM82<>\"n/a\", AM82-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN83<>0, IF(AN82<>\"n/a\", AN82-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO83<>0, IF(AO82<>\"n/a\", AO82-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP83<>0, IF(AP82<>\"n/a\", AP82-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ83<>0, IF(AQ82<>\"n/a\", AQ82-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR83<>0, IF(AR82<>\"n/a\", AR82-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS83<>0, IF(AS82<>\"n/a\", AS82-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT83<>0, IF(AT82<>\"n/a\", AT82-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU83<>0, IF(AU82<>\"n/a\", AU82-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV83<>0, IF(AV82<>\"n/a\", AV82-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW83<>0, IF(AW82<>\"n/a\", AW82-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX83<>0, IF(AX82<>\"n/a\", AX82-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY83<>0, IF(AY82<>\"n/a\", AY82-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ83<>0, IF(AZ82<>\"n/a\", AZ82-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA83<>0, IF(BA82<>\"n/a\", BA82-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB83<>0, IF(BB82<>\"n/a\", BB82-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC83<>0, IF(BC82<>\"n/a\", BC82-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD83<>0, IF(BD82<>\"n/a\", BD82-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE83<>0, IF(BE82<>\"n/a\", BE82-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF83<>0, IF(BF82<>\"n/a\", BF82-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG83<>0, IF(BG82<>\"n/a\", BG82-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH83<>0, IF(BH82<>\"n/a\", BH82-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI83<>0, IF(BI82<>\"n/a\", BI82-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ83<>0, IF(BJ82<>\"n/a\", BJ82-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK83<>0, IF(BK82<>\"n/a\", BK82-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL83<>0, IF(BL82<>\"n/a\", BL82-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM83<>0, IF(BM82<>\"n/a\", BM82-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN83<>0, IF(BN82<>\"n/a\", BN82-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO83<>0, IF(BO82<>\"n/a\", BO82-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP83<>0, IF(BP82<>\"n/a\", BP82-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ83<>0, IF(BQ82<>\"n/a\", BQ82-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR83<>0, IF(BR82<>\"n/a\", BR82-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS83<>0, IF(BS82<>\"n/a\", BS82-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT83<>0, IF(BT82<>\"n/a\", BT82-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU83<>0, IF(BU82<>\"n/a\", BU82-'RAB input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV83<>0, IF(BV82<>\"n/a\", BV82-'RAB input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW83<>0, IF(BW82<>\"n/a\", BW82-'RAB input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX83<>0, IF(BX82<>\"n/a\", BX82-'RAB input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY83<>0, IF(BY82<>\"n/a\", BY82-'RAB input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ83<>0, IF(BZ82<>\"n/a\", BZ82-'RAB input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA83<>0, IF(CA82<>\"n/a\", CA82-'RAB input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB83<>0, IF(CB82<>\"n/a\", CB82-'RAB input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC83<>0, IF(CC82<>\"n/a\", CC82-'RAB input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD83<>0, IF(CD82<>\"n/a\", CD82-'RAB input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE83<>0, IF(CE82<>\"n/a\", CE82-'RAB input'!CF$11, \"n/a\"), 0)","v":0},{"$f":"IF(CF83<>0, IF(CF82<>\"n/a\", CF82-'RAB input'!CG$11, \"n/a\"), 0)","v":0},{"$f":"IF(CG83<>0, IF(CG82<>\"n/a\", CG82-'RAB input'!CH$11, \"n/a\"), 0)","v":0},{"$f":"IF(CH83<>0, IF(CH82<>\"n/a\", CH82-'RAB input'!CI$11, \"n/a\"), 0)","v":0},{"$f":"IF(CI83<>0, IF(CI82<>\"n/a\", CI82-'RAB input'!CJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(CJ83<>0, IF(CJ82<>\"n/a\", CJ82-'RAB input'!CK$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$454:$F$503, $E81)+INDEX('RAB input'!$F$400:$F$449, $E81)*(INDEX(rvanillaWACC, 'RAB input'!$H$11+2)-1)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$400:G$449, $E81)/'RAB input'!H$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$19-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$400:H$449, $E81)/'RAB input'!I$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$19-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$400:I$449, $E81)/'RAB input'!J$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$19-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$400:J$449, $E81)/'RAB input'!K$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$19-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$400:K$449, $E81)/'RAB input'!L$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$19-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$400:L$449, $E81)/'RAB input'!M$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$19-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$400:M$449, $E81)/'RAB input'!N$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$19-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$400:N$449, $E81)/'RAB input'!O$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$19-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$400:O$449, $E81)/'RAB input'!P$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$19-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$400:P$449, $E81)/'RAB input'!Q$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$19-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$400:Q$449, $E81)/'RAB input'!R$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$19-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$400:R$449, $E81)/'RAB input'!S$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$19-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$400:S$449, $E81)/'RAB input'!T$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$19-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$400:T$449, $E81)/'RAB input'!U$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$19-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$400:U$449, $E81)/'RAB input'!V$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$19-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$400:V$449, $E81)/'RAB input'!W$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$19-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$400:W$449, $E81)/'RAB input'!X$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$19-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$400:X$449, $E81)/'RAB input'!Y$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$19-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$400:Y$449, $E81)/'RAB input'!Z$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$19-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$400:Z$449, $E81)/'RAB input'!AA$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$19-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$400:AA$449, $E81)/'RAB input'!AB$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$19-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$400:AB$449, $E81)/'RAB input'!AC$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$19-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$400:AC$449, $E81)/'RAB input'!AD$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$19-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$400:AD$449, $E81)/'RAB input'!AE$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$19-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$400:AE$449, $E81)/'RAB input'!AF$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$19-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$400:AF$449, $E81)/'RAB input'!AG$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$19-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$400:AG$449, $E81)/'RAB input'!AH$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$19-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$400:AH$449, $E81)/'RAB input'!AI$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$19-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$400:AI$449, $E81)/'RAB input'!AJ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$19-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$400:AJ$449, $E81)/'RAB input'!AK$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$19-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$400:AK$449, $E81)/'RAB input'!AL$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$19-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$400:AL$449, $E81)/'RAB input'!AM$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$19-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$400:AM$449, $E81)/'RAB input'!AN$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$19-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$400:AN$449, $E81)/'RAB input'!AO$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$19-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$400:AO$449, $E81)/'RAB input'!AP$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$19-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$400:AP$449, $E81)/'RAB input'!AQ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$19-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$400:AQ$449, $E81)/'RAB input'!AR$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$19-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$400:AR$449, $E81)/'RAB input'!AS$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$19-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$400:AS$449, $E81)/'RAB input'!AT$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$19-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$400:AT$449, $E81)/'RAB input'!AU$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$19-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$400:AU$449, $E81)/'RAB input'!AV$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$19-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$400:AV$449, $E81)/'RAB input'!AW$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$19-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$400:AW$449, $E81)/'RAB input'!AX$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$19-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$400:AX$449, $E81)/'RAB input'!AY$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$19-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$400:AY$449, $E81)/'RAB input'!AZ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$19-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$400:AZ$449, $E81)/'RAB input'!BA$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$19-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$400:BA$449, $E81)/'RAB input'!BB$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$19-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$400:BB$449, $E81)/'RAB input'!BC$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$19-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$400:BC$449, $E81)/'RAB input'!BD$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$19-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$400:BD$449, $E81)/'RAB input'!BE$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$19-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$400:BE$449, $E81)/'RAB input'!BF$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$19-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$400:BF$449, $E81)/'RAB input'!BG$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$19-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$400:BG$449, $E81)/'RAB input'!BH$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$19-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$400:BH$449, $E81)/'RAB input'!BI$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$19-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$400:BI$449, $E81)/'RAB input'!BJ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$19-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$400:BJ$449, $E81)/'RAB input'!BK$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$19-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$400:BK$449, $E81)/'RAB input'!BL$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$19-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$400:BL$449, $E81)/'RAB input'!BM$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$19-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$400:BM$449, $E81)/'RAB input'!BN$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$19-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$400:BN$449, $E81)/'RAB input'!BO$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$19-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$400:BO$449, $E81)/'RAB input'!BP$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$19-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$400:BP$449, $E81)/'RAB input'!BQ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$19-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$400:BQ$449, $E81)/'RAB input'!BR$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$19-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$400:BR$449, $E81)/'RAB input'!BS$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$19-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$400:BS$449, $E81)/'RAB input'!BT$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$19-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$400:BT$449, $E81)/'RAB input'!BU$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$19-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BU$400:BU$449, $E81)/'RAB input'!BV$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$19-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BV$400:BV$449, $E81)/'RAB input'!BW$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$19-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BW$400:BW$449, $E81)/'RAB input'!BX$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$19-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BX$400:BX$449, $E81)/'RAB input'!BY$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$19-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BY$400:BY$449, $E81)/'RAB input'!BZ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$19-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!BZ$400:BZ$449, $E81)/'RAB input'!CA$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$19-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CA$400:CA$449, $E81)/'RAB input'!CB$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$19-1))","v":0},{"$f":"IF('RAB input'!CD$11=\"\", 0, INDEX('RAB input'!CB$400:CB$449, $E81)/'RAB input'!CC$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CD$11, 2))/'RAB input'!CC$19-1))","v":0},{"$f":"IF('RAB input'!CE$11=\"\", 0, INDEX('RAB input'!CC$400:CC$449, $E81)/'RAB input'!CD$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CE$11, 2))/'RAB input'!CD$19-1))","v":0},{"$f":"IF('RAB input'!CF$11=\"\", 0, INDEX('RAB input'!CD$400:CD$449, $E81)/'RAB input'!CE$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CF$11, 2))/'RAB input'!CE$19-1))","v":0},{"$f":"IF('RAB input'!CG$11=\"\", 0, INDEX('RAB input'!CE$400:CE$449, $E81)/'RAB input'!CF$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CG$11, 2))/'RAB input'!CF$19-1))","v":0},{"$f":"IF('RAB input'!CH$11=\"\", 0, INDEX('RAB input'!CF$400:CF$449, $E81)/'RAB input'!CG$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CH$11, 2))/'RAB input'!CG$19-1))","v":0},{"$f":"IF('RAB input'!CI$11=\"\", 0, INDEX('RAB input'!CG$400:CG$449, $E81)/'RAB input'!CH$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CI$11, 2))/'RAB input'!CH$19-1))","v":0},{"$f":"IF('RAB input'!CJ$11=\"\", 0, INDEX('RAB input'!CH$400:CH$449, $E81)/'RAB input'!CI$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CJ$11, 2))/'RAB input'!CI$19-1))","v":0},{"$f":"IF('RAB input'!CK$11=\"\", 0, INDEX('RAB input'!CI$400:CI$449, $E81)/'RAB input'!CJ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CK$11, 2))/'RAB input'!CJ$19-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G85<>0, IF(G82<>\"n/a\", INDEX('RAB input'!$F$132:$F$181, $E81)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H85<>0, IF(H82<>\"n/a\", H82-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I85<>0, IF(I82<>\"n/a\", I82-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J85<>0, IF(J82<>\"n/a\", J82-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K85<>0, IF(K82<>\"n/a\", K82-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L85<>0, IF(L82<>\"n/a\", L82-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M85<>0, IF(M82<>\"n/a\", M82-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N85<>0, IF(N82<>\"n/a\", N82-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O85<>0, IF(O82<>\"n/a\", O82-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P85<>0, IF(P82<>\"n/a\", P82-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q85<>0, IF(Q82<>\"n/a\", Q82-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R85<>0, IF(R82<>\"n/a\", R82-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S85<>0, IF(S82<>\"n/a\", S82-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T85<>0, IF(T82<>\"n/a\", T82-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U85<>0, IF(U82<>\"n/a\", U82-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V85<>0, IF(V82<>\"n/a\", V82-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W85<>0, IF(W82<>\"n/a\", W82-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X85<>0, IF(X82<>\"n/a\", X82-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y85<>0, IF(Y82<>\"n/a\", Y82-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z85<>0, IF(Z82<>\"n/a\", Z82-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA85<>0, IF(AA82<>\"n/a\", AA82-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB85<>0, IF(AB82<>\"n/a\", AB82-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC85<>0, IF(AC82<>\"n/a\", AC82-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD85<>0, IF(AD82<>\"n/a\", AD82-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE85<>0, IF(AE82<>\"n/a\", AE82-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF85<>0, IF(AF82<>\"n/a\", AF82-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG85<>0, IF(AG82<>\"n/a\", AG82-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH85<>0, IF(AH82<>\"n/a\", AH82-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI85<>0, IF(AI82<>\"n/a\", AI82-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ85<>0, IF(AJ82<>\"n/a\", AJ82-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK85<>0, IF(AK82<>\"n/a\", AK82-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL85<>0, IF(AL82<>\"n/a\", AL82-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM85<>0, IF(AM82<>\"n/a\", AM82-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN85<>0, IF(AN82<>\"n/a\", AN82-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO85<>0, IF(AO82<>\"n/a\", AO82-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP85<>0, IF(AP82<>\"n/a\", AP82-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ85<>0, IF(AQ82<>\"n/a\", AQ82-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR85<>0, IF(AR82<>\"n/a\", AR82-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS85<>0, IF(AS82<>\"n/a\", AS82-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT85<>0, IF(AT82<>\"n/a\", AT82-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU85<>0, IF(AU82<>\"n/a\", AU82-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV85<>0, IF(AV82<>\"n/a\", AV82-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW85<>0, IF(AW82<>\"n/a\", AW82-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX85<>0, IF(AX82<>\"n/a\", AX82-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY85<>0, IF(AY82<>\"n/a\", AY82-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ85<>0, IF(AZ82<>\"n/a\", AZ82-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA85<>0, IF(BA82<>\"n/a\", BA82-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB85<>0, IF(BB82<>\"n/a\", BB82-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC85<>0, IF(BC82<>\"n/a\", BC82-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD85<>0, IF(BD82<>\"n/a\", BD82-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE85<>0, IF(BE82<>\"n/a\", BE82-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF85<>0, IF(BF82<>\"n/a\", BF82-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG85<>0, IF(BG82<>\"n/a\", BG82-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH85<>0, IF(BH82<>\"n/a\", BH82-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI85<>0, IF(BI82<>\"n/a\", BI82-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ85<>0, IF(BJ82<>\"n/a\", BJ82-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK85<>0, IF(BK82<>\"n/a\", BK82-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL85<>0, IF(BL82<>\"n/a\", BL82-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM85<>0, IF(BM82<>\"n/a\", BM82-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN85<>0, IF(BN82<>\"n/a\", BN82-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO85<>0, IF(BO82<>\"n/a\", BO82-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP85<>0, IF(BP82<>\"n/a\", BP82-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ85<>0, IF(BQ82<>\"n/a\", BQ82-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR85<>0, IF(BR82<>\"n/a\", BR82-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS85<>0, IF(BS82<>\"n/a\", BS82-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT85<>0, IF(BT82<>\"n/a\", BT82-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU85<>0, IF(BU82<>\"n/a\", BU82-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BV85<>0, IF(BV82<>\"n/a\", BV82-'RAB input'!BW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BW85<>0, IF(BW82<>\"n/a\", BW82-'RAB input'!BX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BX85<>0, IF(BX82<>\"n/a\", BX82-'RAB input'!BY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BY85<>0, IF(BY82<>\"n/a\", BY82-'RAB input'!BZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BZ85<>0, IF(BZ82<>\"n/a\", BZ82-'RAB input'!CA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CA85<>0, IF(CA82<>\"n/a\", CA82-'RAB input'!CB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CB85<>0, IF(CB82<>\"n/a\", CB82-'RAB input'!CC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CC85<>0, IF(CC82<>\"n/a\", CC82-'RAB input'!CD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CD85<>0, IF(CD82<>\"n/a\", CD82-'RAB input'!CE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CE85<>0, IF(CE82<>\"n/a\", CE82-'RAB input'!CF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CF85<>0, IF(CF82<>\"n/a\", CF82-'RAB input'!CG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CG85<>0, IF(CG82<>\"n/a\", CG82-'RAB input'!CH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CH85<>0, IF(CH82<>\"n/a\", CH82-'RAB input'!CI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CI85<>0, IF(CI82<>\"n/a\", CI82-'RAB input'!CJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CJ85<>0, IF(CJ82<>\"n/a\", CJ82-'RAB input'!CK$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$185:H$234, $E81)/'RAB input'!H$14","v":0},{"$f":"INDEX('RAB input'!I$185:I$234, $E81)/'RAB input'!I$14","v":0},{"$f":"INDEX('RAB input'!J$185:J$234, $E81)/'RAB input'!J$14","v":0},{"$f":"INDEX('RAB input'!K$185:K$234, $E81)/'RAB input'!K$14","v":0},{"$f":"INDEX('RAB input'!L$185:L$234, $E81)/'RAB input'!L$14","v":0},{"$f":"INDEX('RAB input'!M$185:M$234, $E81)/'RAB input'!M$14","v":51.805883052468623},{"$f":"INDEX('RAB input'!N$185:N$234, $E81)/'RAB input'!N$14","v":0},{"$f":"INDEX('RAB input'!O$185:O$234, $E81)/'RAB input'!O$14","v":0},{"$f":"INDEX('RAB input'!P$185:P$234, $E81)/'RAB input'!P$14","v":0},{"$f":"INDEX('RAB input'!Q$185:Q$234, $E81)/'RAB input'!Q$14","v":0},{"$f":"INDEX('RAB input'!R$185:R$234, $E81)/'RAB input'!R$14","v":0},{"$f":"INDEX('RAB input'!S$185:S$234, $E81)/'RAB input'!S$14","v":47.597423445342017},{"$f":"INDEX('RAB input'!T$185:T$234, $E81)/'RAB input'!T$14","v":0},{"$f":"INDEX('RAB input'!U$185:U$234, $E81)/'RAB input'!U$14","v":0},{"$f":"INDEX('RAB input'!V$185:V$234, $E81)/'RAB input'!V$14","v":17.456558315979699},{"$f":"INDEX('RAB input'!W$185:W$234, $E81)/'RAB input'!W$14","v":0},{"$f":"INDEX('RAB input'!X$185:X$234, $E81)/'RAB input'!X$14","v":0},{"$f":"INDEX('RAB input'!Y$185:Y$234, $E81)/'RAB input'!Y$14","v":0},{"$f":"INDEX('RAB input'!Z$185:Z$234, $E81)/'RAB input'!Z$14","v":0},{"$f":"INDEX('RAB input'!AA$185:AA$234, $E81)/'RAB input'!AA$14","v":34.314481122015565},{"$f":"INDEX('RAB input'!AB$185:AB$234, $E81)/'RAB input'!AB$14","v":0},{"$f":"INDEX('RAB input'!AC$185:AC$234, $E81)/'RAB input'!AC$14","v":0},{"$f":"INDEX('RAB input'!AD$185:AD$234, $E81)/'RAB input'!AD$14","v":0},{"$f":"INDEX('RAB input'!AE$185:AE$234, $E81)/'RAB input'!AE$14","v":0},{"$f":"INDEX('RAB input'!AF$185:AF$234, $E81)/'RAB input'!AF$14","v":34.260922470381644},{"$f":"INDEX('RAB input'!AG$185:AG$234, $E81)/'RAB input'!AG$14","v":0},{"$f":"INDEX('RAB input'!AH$185:AH$234, $E81)/'RAB input'!AH$14","v":0},{"$f":"INDEX('RAB input'!AI$185:AI$234, $E81)/'RAB input'!AI$14","v":0},{"$f":"INDEX('RAB input'!AJ$185:AJ$234, $E81)/'RAB input'!AJ$14","v":0},{"$f":"INDEX('RAB input'!AK$185:AK$234, $E81)/'RAB input'!AK$14","v":0},{"$f":"INDEX('RAB input'!AL$185:AL$234, $E81)/'RAB input'!AL$14","v":0},{"$f":"INDEX('RAB input'!AM$185:AM$234, $E81)/'RAB input'!AM$14","v":0},{"$f":"INDEX('RAB input'!AN$185:AN$234, $E81)/'RAB input'!AN$14","v":0},{"$f":"INDEX('RAB input'!AO$185:AO$234, $E81)/'RAB input'!AO$14","v":0},{"$f":"INDEX('RAB input'!AP$185:AP$234, $E81)/'RAB input'!AP$14","v":0},{"$f":"INDEX('RAB input'!AQ$185:AQ$234, $E81)/'RAB input'!AQ$14","v":0},{"$f":"INDEX('RAB input'!AR$185:AR$234, $E81)/'RAB input'!AR$14","v":0},{"$f":"INDEX('RAB input'!AS$185:AS$234, $E81)/'RAB input'!AS$14","v":0},{"$f":"INDEX('RAB input'!AT$185:AT$234, $E81)/'RAB input'!AT$14","v":0},{"$f":"INDEX('RAB input'!AU$185:AU$234, $E81)/'RAB input'!AU$14","v":0},{"$f":"INDEX('RAB input'!AV$185:AV$234, $E81)/'RAB input'!AV$14","v":0},{"$f":"INDEX('RAB input'!AW$185:AW$234, $E81)/'RAB input'!AW$14","v":0},{"$f":"INDEX('RAB input'!AX$185:AX$234, $E81)/'RAB input'!AX$14","v":0},{"$f":"INDEX('RAB input'!AY$185:AY$234, $E81)/'RAB input'!AY$14","v":0},{"$f":"INDEX('RAB input'!AZ$185:AZ$234, $E81)/'RAB input'!AZ$14","v":0},{"$f":"INDEX('RAB input'!BA$185:BA$234, $E81)/'RAB input'!BA$14","v":0},{"$f":"INDEX('RAB input'!BB$185:BB$234, $E81)/'RAB input'!BB$14","v":0},{"$f":"INDEX('RAB input'!BC$185:BC$234, $E81)/'RAB input'!BC$14","v":0},{"$f":"INDEX('RAB input'!BD$185:BD$234, $E81)/'RAB input'!BD$14","v":0},{"$f":"INDEX('RAB input'!BE$185:BE$234, $E81)/'RAB input'!BE$14","v":0},{"$f":"INDEX('RAB input'!BF$185:BF$234, $E81)/'RAB input'!BF$14","v":0},{"$f":"INDEX('RAB input'!BG$185:BG$234, $E81)/'RAB input'!BG$14","v":0},{"$f":"INDEX('RAB input'!BH$185:BH$234, $E81)/'RAB input'!BH$14","v":0},{"$f":"INDEX('RAB input'!BI$185:BI$234, $E81)/'RAB input'!BI$14","v":0},{"$f":"INDEX('RAB input'!BJ$185:BJ$234, $E81)/'RAB input'!BJ$14","v":0},{"$f":"INDEX('RAB input'!BK$185:BK$234, $E81)/'RAB input'!BK$14","v":0},{"$f":"INDEX('RAB input'!BL$185:BL$234, $E81)/'RAB input'!BL$14","v":0},{"$f":"INDEX('RAB input'!BM$185:BM$234, $E81)/'RAB input'!BM$14","v":0},{"$f":"INDEX('RAB input'!BN$185:BN$234, $E81)/'RAB input'!BN$14","v":0},{"$f":"INDEX('RAB input'!BO$185:BO$234, $E81)/'RAB input'!BO$14","v":0},{"$f":"INDEX('RAB input'!BP$185:BP$234, $E81)/'RAB input'!BP$14","v":0},{"$f":"INDEX('RAB input'!BQ$185:BQ$234, $E81)/'RAB input'!BQ$14","v":0},{"$f":"INDEX('RAB input'!BR$185:BR$234, $E81)/'RAB input'!BR$14","v":0},{"$f":"INDEX('RAB input'!BS$185:BS$234, $E81)/'RAB input'!BS$14","v":0},{"$f":"INDEX('RAB input'!BT$185:BT$234, $E81)/'RAB input'!BT$14","v":0},{"$f":"INDEX('RAB input'!BU$185:BU$234, $E81)/'RAB input'!BU$14","v":0},{"$f":"INDEX('RAB input'!BV$185:BV$234, $E81)/'RAB input'!BV$14","v":0},{"$f":"INDEX('RAB input'!BW$185:BW$234, $E81)/'RAB input'!BW$14","v":0},{"$f":"INDEX('RAB input'!BX$185:BX$234, $E81)/'RAB input'!BX$14","v":0},{"$f":"INDEX('RAB input'!BY$185:BY$234, $E81)/'RAB input'!BY$14","v":0},{"$f":"INDEX('RAB input'!BZ$185:BZ$234, $E81)/'RAB input'!BZ$14","v":0},{"$f":"INDEX('RAB input'!CA$185:CA$234, $E81)/'RAB input'!CA$14","v":0},{"$f":"INDEX('RAB input'!CB$185:CB$234, $E81)/'RAB input'!CB$14","v":0},{"$f":"INDEX('RAB input'!CC$185:CC$234, $E81)/'RAB input'!CC$14","v":0},{"$f":"INDEX('RAB input'!CD$185:CD$234, $E81)/'RAB input'!CD$14","v":0},{"$f":"INDEX('RAB input'!CE$185:CE$234, $E81)/'RAB input'!CE$14","v":0},{"$f":"INDEX('RAB input'!CF$185:CF$234, $E81)/'RAB input'!CF$14","v":0},{"$f":"INDEX('RAB input'!CG$185:CG$234, $E81)/'RAB input'!CG$14","v":0},{"$f":"INDEX('RAB input'!CH$185:CH$234, $E81)/'RAB input'!CH$14","v":0},{"$f":"INDEX('RAB input'!CI$185:CI$234, $E81)/'RAB input'!CI$14","v":0},{"$f":"INDEX('RAB input'!CJ$185:CJ$234, $E81)/'RAB input'!CJ$14","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$239:H$288, $E81)","v":0},{"$f":"INDEX('RAB input'!I$239:I$288, $E81)","v":0},{"$f":"INDEX('RAB input'!J$239:J$288, $E81)","v":0},{"$f":"INDEX('RAB input'!K$239:K$288, $E81)","v":0},{"$f":"INDEX('RAB input'!L$239:L$288, $E81)","v":0},{"$f":"INDEX('RAB input'!M$239:M$288, $E81)","v":42.4},{"$f":"INDEX('RAB input'!N$239:N$288, $E81)","v":0},{"$f":"INDEX('RAB input'!O$239:O$288, $E81)","v":0},{"$f":"INDEX('RAB input'!P$239:P$288, $E81)","v":0},{"$f":"INDEX('RAB input'!Q$239:Q$288, $E81)","v":0},{"$f":"INDEX('RAB input'!R$239:R$288, $E81)","v":0},{"$f":"INDEX('RAB input'!S$239:S$288, $E81)","v":39.548151979294147},{"$f":"INDEX('RAB input'!T$239:T$288, $E81)","v":0},{"$f":"INDEX('RAB input'!U$239:U$288, $E81)","v":0},{"$f":"INDEX('RAB input'!V$239:V$288, $E81)","v":40.456951615419712},{"$f":"INDEX('RAB input'!W$239:W$288, $E81)","v":0},{"$f":"INDEX('RAB input'!X$239:X$288, $E81)","v":0},{"$f":"INDEX('RAB input'!Y$239:Y$288, $E81)","v":0},{"$f":"INDEX('RAB input'!Z$239:Z$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AA$239:AA$288, $E81)","v":41.097459445147571},{"$f":"INDEX('RAB input'!AB$239:AB$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AC$239:AC$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AD$239:AD$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AE$239:AE$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AF$239:AF$288, $E81)","v":42.688470606073253},{"$f":"INDEX('RAB input'!AG$239:AG$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AH$239:AH$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AI$239:AI$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AJ$239:AJ$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AK$239:AK$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AL$239:AL$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AM$239:AM$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AN$239:AN$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AO$239:AO$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AP$239:AP$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AQ$239:AQ$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AR$239:AR$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AS$239:AS$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AT$239:AT$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AU$239:AU$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AV$239:AV$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AW$239:AW$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AX$239:AX$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AY$239:AY$288, $E81)","v":0},{"$f":"INDEX('RAB input'!AZ$239:AZ$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BA$239:BA$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BB$239:BB$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BC$239:BC$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BD$239:BD$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BE$239:BE$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BF$239:BF$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BG$239:BG$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BH$239:BH$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BI$239:BI$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BJ$239:BJ$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BK$239:BK$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BL$239:BL$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BM$239:BM$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BN$239:BN$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BO$239:BO$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BP$239:BP$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BQ$239:BQ$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BR$239:BR$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BS$239:BS$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BT$239:BT$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BU$239:BU$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BV$239:BV$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BW$239:BW$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BX$239:BX$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BY$239:BY$288, $E81)","v":0},{"$f":"INDEX('RAB input'!BZ$239:BZ$288, $E81)","v":0},{"$f":"INDEX('RAB input'!CA$239:CA$288, $E81)","v":0},{"$f":"INDEX('RAB input'!CB$239:CB$288, $E81)","v":0},{"$f":"INDEX('RAB input'!CC$239:CC$288, $E81)","v":0},{"$f":"INDEX('RAB input'!CD$239:CD$288, $E81)","v":0},{"$f":"INDEX('RAB input'!CE$239:CE$288, $E81)","v":0},{"$f":"INDEX('RAB input'!CF$239:CF$288, $E81)","v":0},{"$f":"INDEX('RAB input'!CG$239:CG$288, $E81)","v":0},{"$f":"INDEX('RAB input'!CH$239:CH$288, $E81)","v":0},{"$f":"INDEX('RAB input'!CI$239:CI$288, $E81)","v":0},{"$f":"INDEX('RAB input'!CJ$239:CJ$288, $E81)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>H$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:G91))))","v":11.743326760817803},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>I$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:H91))))","v":11.743326760817803},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>J$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:I91))))","v":11.743326760817803},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>K$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:J91))))","v":11.743326760817803},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>L$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:K91))))","v":11.743326760817803},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>M$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:L91))))","v":11.743326760817803},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>N$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:M91))))","v":11.743326760817803},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>O$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:N91))))","v":11.743326760817803},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>P$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:O91))))","v":11.743326760817803},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>Q$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:P91))))","v":11.743326760817803},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>R$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:Q91))))","v":11.743326760817803},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>S$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:R91))))","v":11.743326760817803},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>T$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:S91))))","v":11.743326760817803},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>U$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:T91))))","v":11.743326760817803},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>V$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:U91))))","v":11.743326760817803},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>W$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:V91))))","v":11.743326760817803},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>X$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:W91))))","v":11.743326760817803},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>Y$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:X91))))","v":11.743326760817803},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>Z$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:Y91))))","v":8.8074950706132711},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AA$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:Z91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AB$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AA91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AC$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AB91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AD$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AC91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AE$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AD91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AF$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AE91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AG$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AF91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AH$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AG91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AI$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AH91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AJ$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AI91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AK$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AJ91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AL$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AK91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AM$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AL91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AN$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AM91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AO$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AN91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AP$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AO91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AQ$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AP91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AR$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AQ91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AS$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AR91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AT$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AS91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AU$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AT91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AV$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AU91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AW$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AV91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AX$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AW91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AY$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AX91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>AZ$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AY91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BA$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:AZ91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BB$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BA91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BC$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BB91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BD$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BC91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BE$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BD91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BF$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BE91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BG$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BF91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BH$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BG91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BI$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BH91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BJ$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BI91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BK$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BJ91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BL$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BK91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BM$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BL91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BN$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BM91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BO$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BN91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BP$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BO91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BQ$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BP91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BR$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BQ91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BS$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BR91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BT$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BS91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BU$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BT91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BV$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BU91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BW$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BV91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BX$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BW91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BY$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BX91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>BZ$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BY91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>CA$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:BZ91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>CB$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:CA91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>CC$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:CB91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>CD$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:CC91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>CE$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:CD91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>CF$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:CE91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>CG$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:CF91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>CH$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:CG91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>CI$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:CH91))))","v":0},{"$f":"IF(OFFSET($G82, -$E91, $E91)=\"n/a\",0,IF(OFFSET($G82,-$E91,$E91)+$E91>CJ$5,IFERROR((OFFSET($G81,-$E91,$E91)/(OFFSET($G82,-$E91,$E91))),0),(OFFSET($G81,-$E91,$E91)-SUM($G91:CI91))))","v":0}]
[null,null,null,null,{"$f":"E91+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E92)","v":"Depreciation of net capex 2002-03"},null,null,{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>I$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:H92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>J$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:I92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>K$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:J92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>L$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:K92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>M$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:L92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>N$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:M92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>O$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:N92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>P$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:O92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>Q$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:P92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>R$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:Q92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>S$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:R92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>T$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:S92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>U$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:T92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>V$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:U92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>W$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:V92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>X$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:W92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>Y$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:X92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>Z$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:Y92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AA$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:Z92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AB$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AA92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AC$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AB92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AD$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AC92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AE$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AD92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AF$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AE92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AG$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AF92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AH$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AG92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AI$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AH92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AJ$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AI92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AK$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AJ92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AL$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AK92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AM$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AL92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AN$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AM92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AO$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AN92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AP$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AO92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AQ$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AP92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AR$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AQ92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AS$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AR92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AT$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AS92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AU$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AT92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AV$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AU92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AW$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AV92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AX$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AW92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AY$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AX92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>AZ$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AY92))))","v":3.5425350895118841E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BA$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:AZ92))))","v":3.5425350895119223E-2},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BB$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BA92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BC$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BB92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BD$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BC92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BE$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BD92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BF$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BE92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BG$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BF92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BH$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BG92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BI$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BH92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BJ$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BI92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BK$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BJ92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BL$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BK92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BM$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BL92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BN$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BM92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BO$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BN92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BP$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BO92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BQ$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BP92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BR$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BQ92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BS$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BR92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BT$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BS92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BU$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BT92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BV$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BU92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BW$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BV92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BX$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BW92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BY$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BX92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>BZ$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BY92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>CA$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:BZ92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>CB$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:CA92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>CC$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:CB92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>CD$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:CC92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>CE$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:CD92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>CF$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:CE92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>CG$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:CF92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>CH$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:CG92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>CI$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:CH92))))","v":0},{"$f":"IF(OFFSET($G83, -$E92, $E92)=\"n/a\",0,IF(OFFSET($G83,-$E92,$E92)+$E92>CJ$5,IFERROR((OFFSET($G82,-$E92,$E92)/(OFFSET($G83,-$E92,$E92))),0),(OFFSET($G82,-$E92,$E92)-SUM($G92:CI92))))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E93)","v":"Depreciation of net capex 2003-04"},null,null,null,{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>J$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:I93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>K$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:J93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>L$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:K93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>M$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:L93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>N$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:M93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>O$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:N93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>P$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:O93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>Q$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:P93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>R$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:Q93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>S$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:R93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>T$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:S93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>U$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:T93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>V$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:U93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>W$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:V93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>X$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:W93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>Y$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:X93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>Z$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:Y93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AA$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:Z93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AB$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AA93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AC$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AB93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AD$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AC93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AE$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AD93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AF$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AE93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AG$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AF93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AH$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AG93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AI$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AH93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AJ$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AI93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AK$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AJ93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AL$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AK93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AM$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AL93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AN$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AM93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AO$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AN93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AP$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AO93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AQ$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AP93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AR$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AQ93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AS$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AR93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AT$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AS93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AU$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AT93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AV$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AU93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AW$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AV93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AX$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AW93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AY$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AX93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>AZ$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AY93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BA$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:AZ93))))","v":4.065785461557464E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BB$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BA93))))","v":4.0657854615572919E-2},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BC$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BB93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BD$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BC93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BE$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BD93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BF$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BE93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BG$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BF93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BH$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BG93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BI$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BH93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BJ$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BI93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BK$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BJ93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BL$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BK93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BM$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BL93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BN$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BM93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BO$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BN93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BP$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BO93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BQ$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BP93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BR$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BQ93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BS$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BR93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BT$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BS93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BU$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BT93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BV$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BU93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BW$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BV93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BX$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BW93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BY$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BX93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>BZ$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BY93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>CA$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:BZ93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>CB$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:CA93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>CC$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:CB93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>CD$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:CC93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>CE$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:CD93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>CF$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:CE93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>CG$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:CF93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>CH$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:CG93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>CI$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:CH93))))","v":0},{"$f":"IF(OFFSET($G84, -$E93, $E93)=\"n/a\",0,IF(OFFSET($G84,-$E93,$E93)+$E93>CJ$5,IFERROR((OFFSET($G83,-$E93,$E93)/(OFFSET($G84,-$E93,$E93))),0),(OFFSET($G83,-$E93,$E93)-SUM($G93:CI93))))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E94)","v":"Depreciation of net capex 2004-05"},null,null,null,null,{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>K$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:J94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>L$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:K94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>M$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:L94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>N$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:M94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>O$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:N94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>P$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:O94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>Q$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:P94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>R$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:Q94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>S$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:R94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>T$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:S94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>U$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:T94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>V$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:U94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>W$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:V94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>X$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:W94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>Y$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:X94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>Z$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:Y94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AA$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:Z94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AB$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AA94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AC$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AB94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AD$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AC94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AE$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AD94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AF$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AE94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AG$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AF94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AH$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AG94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AI$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AH94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AJ$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AI94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AK$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AJ94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AL$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AK94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AM$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AL94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AN$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AM94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AO$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AN94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AP$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AO94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AQ$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AP94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AR$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AQ94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AS$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AR94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AT$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AS94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AU$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AT94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AV$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AU94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AW$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AV94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AX$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AW94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AY$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AX94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>AZ$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AY94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BA$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:AZ94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BB$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BA94))))","v":0.40978383239403948},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BC$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BB94))))","v":0.40978383239404437},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BD$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BC94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BE$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BD94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BF$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BE94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BG$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BF94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BH$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BG94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BI$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BH94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BJ$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BI94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BK$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BJ94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BL$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BK94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BM$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BL94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BN$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BM94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BO$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BN94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BP$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BO94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BQ$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BP94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BR$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BQ94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BS$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BR94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BT$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BS94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BU$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BT94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BV$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BU94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BW$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BV94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BX$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BW94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BY$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BX94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>BZ$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BY94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>CA$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:BZ94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>CB$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:CA94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>CC$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:CB94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>CD$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:CC94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>CE$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:CD94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>CF$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:CE94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>CG$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:CF94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>CH$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:CG94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>CI$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:CH94))))","v":0},{"$f":"IF(OFFSET($G85, -$E94, $E94)=\"n/a\",0,IF(OFFSET($G85,-$E94,$E94)+$E94>CJ$5,IFERROR((OFFSET($G84,-$E94,$E94)/(OFFSET($G85,-$E94,$E94))),0),(OFFSET($G84,-$E94,$E94)-SUM($G94:CI94))))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E95)","v":"Depreciation of net capex 2005-06"},null,null,null,null,null,{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>L$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:K95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>M$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:L95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>N$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:M95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>O$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:N95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>P$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:O95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>Q$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:P95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>R$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:Q95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>S$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:R95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>T$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:S95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>U$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:T95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>V$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:U95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>W$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:V95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>X$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:W95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>Y$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:X95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>Z$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:Y95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AA$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:Z95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AB$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AA95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AC$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AB95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AD$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AC95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AE$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AD95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AF$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AE95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AG$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AF95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AH$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AG95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AI$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AH95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AJ$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AI95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AK$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AJ95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AL$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AK95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AM$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AL95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AN$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AM95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AO$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AN95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AP$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AO95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AQ$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AP95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AR$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AQ95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AS$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AR95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AT$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AS95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AU$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AT95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AV$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AU95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AW$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AV95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AX$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AW95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AY$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AX95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>AZ$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AY95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BA$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:AZ95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BB$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BA95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BC$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BB95))))","v":0.23432432169576822},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BD$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BC95))))","v":0.23432432169577844},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BE$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BD95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BF$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BE95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BG$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BF95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BH$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BG95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BI$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BH95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BJ$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BI95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BK$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BJ95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BL$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BK95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BM$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BL95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BN$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BM95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BO$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BN95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BP$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BO95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BQ$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BP95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BR$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BQ95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BS$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BR95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BT$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BS95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BU$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BT95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BV$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BU95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BW$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BV95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BX$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BW95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BY$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BX95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>BZ$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BY95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>CA$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:BZ95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>CB$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:CA95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>CC$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:CB95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>CD$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:CC95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>CE$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:CD95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>CF$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:CE95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>CG$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:CF95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>CH$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:CG95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>CI$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:CH95))))","v":0},{"$f":"IF(OFFSET($G86, -$E95, $E95)=\"n/a\",0,IF(OFFSET($G86,-$E95,$E95)+$E95>CJ$5,IFERROR((OFFSET($G85,-$E95,$E95)/(OFFSET($G86,-$E95,$E95))),0),(OFFSET($G85,-$E95,$E95)-SUM($G95:CI95))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E96)","v":"Depreciation of net capex 2006-07"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>M$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:L96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>N$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:M96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>O$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:N96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>P$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:O96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>Q$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:P96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>R$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:Q96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>S$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:R96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>T$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:S96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>U$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:T96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>V$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:U96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>W$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:V96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>X$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:W96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>Y$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:X96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>Z$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:Y96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AA$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:Z96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AB$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AA96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AC$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AB96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AD$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AC96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AE$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AD96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AF$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AE96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AG$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AF96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AH$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AG96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AI$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AH96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AJ$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AI96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AK$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AJ96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AL$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AK96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AM$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AL96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AN$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AM96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AO$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AN96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AP$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AO96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AQ$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AP96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AR$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AQ96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AS$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AR96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AT$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AS96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AU$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AT96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AV$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AU96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AW$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AV96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AX$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AW96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AY$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AX96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>AZ$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AY96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BA$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:AZ96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BB$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BA96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BC$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BB96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BD$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BC96))))","v":0.96761531973798232},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BE$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BD96))))","v":0.96761531973797332},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BF$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BE96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BG$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BF96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BH$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BG96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BI$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BH96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BJ$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BI96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BK$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BJ96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BL$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BK96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BM$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BL96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BN$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BM96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BO$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BN96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BP$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BO96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BQ$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BP96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BR$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BQ96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BS$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BR96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BT$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BS96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BU$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BT96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BV$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BU96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BW$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BV96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BX$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BW96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BY$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BX96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>BZ$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BY96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>CA$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:BZ96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>CB$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:CA96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>CC$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:CB96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>CD$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:CC96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>CE$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:CD96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>CF$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:CE96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>CG$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:CF96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>CH$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:CG96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>CI$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:CH96))))","v":0},{"$f":"IF(OFFSET($G87, -$E96, $E96)=\"n/a\",0,IF(OFFSET($G87,-$E96,$E96)+$E96>CJ$5,IFERROR((OFFSET($G86,-$E96,$E96)/(OFFSET($G87,-$E96,$E96))),0),(OFFSET($G86,-$E96,$E96)-SUM($G96:CI96))))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E97)","v":"Depreciation of net capex 2007-08"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>N$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:M97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>O$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:N97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>P$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:O97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>Q$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:P97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>R$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:Q97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>S$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:R97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>T$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:S97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>U$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:T97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>V$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:U97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>W$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:V97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>X$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:W97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>Y$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:X97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>Z$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:Y97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AA$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:Z97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AB$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AA97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AC$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AB97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AD$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AC97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AE$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AD97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AF$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AE97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AG$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AF97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AH$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AG97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AI$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AH97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AJ$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AI97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AK$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AJ97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AL$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AK97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AM$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AL97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AN$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AM97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AO$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AN97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AP$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AO97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AQ$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AP97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AR$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AQ97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AS$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AR97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AT$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AS97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AU$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AT97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AV$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AU97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AW$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AV97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AX$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AW97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AY$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AX97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>AZ$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AY97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BA$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:AZ97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BB$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BA97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BC$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BB97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BD$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BC97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BE$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BD97))))","v":0.96394440503748757},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BF$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BE97))))","v":0.96394440503748768},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BG$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BF97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BH$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BG97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BI$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BH97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BJ$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BI97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BK$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BJ97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BL$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BK97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BM$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BL97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BN$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BM97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BO$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BN97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BP$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BO97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BQ$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BP97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BR$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BQ97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BS$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BR97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BT$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BS97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BU$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BT97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BV$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BU97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BW$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BV97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BX$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BW97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BY$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BX97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>BZ$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BY97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>CA$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:BZ97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>CB$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:CA97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>CC$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:CB97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>CD$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:CC97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>CE$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:CD97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>CF$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:CE97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>CG$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:CF97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>CH$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:CG97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>CI$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:CH97))))","v":0},{"$f":"IF(OFFSET($G88, -$E97, $E97)=\"n/a\",0,IF(OFFSET($G88,-$E97,$E97)+$E97>CJ$5,IFERROR((OFFSET($G87,-$E97,$E97)/(OFFSET($G88,-$E97,$E97))),0),(OFFSET($G87,-$E97,$E97)-SUM($G97:CI97))))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E98)","v":"Depreciation of net capex 2008-09"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>O$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:N98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>P$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:O98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>Q$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:P98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>R$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:Q98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>S$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:R98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>T$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:S98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>U$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:T98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>V$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:U98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>W$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:V98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>X$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:W98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>Y$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:X98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>Z$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:Y98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AA$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:Z98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AB$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AA98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AC$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AB98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AD$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AC98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AE$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AD98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AF$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AE98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AG$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AF98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AH$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AG98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AI$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AH98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AJ$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AI98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AK$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AJ98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AL$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AK98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AM$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AL98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AN$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AM98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AO$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AN98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AP$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AO98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AQ$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AP98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AR$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AQ98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AS$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AR98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AT$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AS98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AU$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AT98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AV$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AU98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AW$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AV98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AX$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AW98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AY$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AX98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>AZ$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AY98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BA$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:AZ98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BB$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BA98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BC$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BB98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BD$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BC98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BE$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BD98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BF$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BE98))))","v":0.12243611077171274},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BG$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BF98))))","v":0.12243611077170957},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BH$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BG98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BI$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BH98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BJ$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BI98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BK$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BJ98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BL$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BK98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BM$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BL98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BN$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BM98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BO$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BN98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BP$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BO98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BQ$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BP98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BR$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BQ98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BS$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BR98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BT$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BS98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BU$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BT98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BV$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BU98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BW$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BV98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BX$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BW98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BY$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BX98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>BZ$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BY98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>CA$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:BZ98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>CB$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:CA98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>CC$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:CB98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>CD$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:CC98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>CE$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:CD98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>CF$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:CE98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>CG$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:CF98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>CH$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:CG98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>CI$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:CH98))))","v":0},{"$f":"IF(OFFSET($G89, -$E98, $E98)=\"n/a\",0,IF(OFFSET($G89,-$E98,$E98)+$E98>CJ$5,IFERROR((OFFSET($G88,-$E98,$E98)/(OFFSET($G89,-$E98,$E98))),0),(OFFSET($G88,-$E98,$E98)-SUM($G98:CI98))))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E99)","v":"Depreciation of net capex 2009-10"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>P$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:O99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>Q$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:P99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>R$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:Q99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>S$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:R99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>T$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:S99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>U$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:T99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>V$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:U99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>W$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:V99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>X$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:W99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>Y$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:X99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>Z$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:Y99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AA$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:Z99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AB$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AA99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AC$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AB99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AD$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AC99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AE$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AD99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AF$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AE99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AG$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AF99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AH$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AG99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AI$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AH99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AJ$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AI99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AK$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AJ99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AL$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AK99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AM$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AL99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AN$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AM99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AO$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AN99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AP$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AO99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AQ$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AP99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AR$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AQ99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AS$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AR99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AT$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AS99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AU$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AT99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AV$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AU99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AW$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AV99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AX$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AW99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AY$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AX99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>AZ$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AY99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BA$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:AZ99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BB$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BA99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BC$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BB99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BD$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BC99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BE$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BD99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BF$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BE99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BG$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BF99))))","v":0.49338247860711665},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BH$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BG99))))","v":0.49338247860710283},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BI$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BH99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BJ$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BI99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BK$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BJ99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BL$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BK99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BM$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BL99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BN$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BM99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BO$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BN99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BP$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BO99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BQ$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BP99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BR$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BQ99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BS$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BR99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BT$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BS99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BU$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BT99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BV$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BU99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BW$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BV99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BX$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BW99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BY$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BX99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>BZ$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BY99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>CA$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:BZ99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>CB$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:CA99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>CC$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:CB99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>CD$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:CC99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>CE$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:CD99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>CF$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:CE99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>CG$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:CF99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>CH$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:CG99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>CI$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:CH99))))","v":0},{"$f":"IF(OFFSET($G90, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G90,-$E99,$E99)+$E99>CJ$5,IFERROR((OFFSET($G89,-$E99,$E99)/(OFFSET($G90,-$E99,$E99))),0),(OFFSET($G89,-$E99,$E99)-SUM($G99:CI99))))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E100)","v":"Depreciation of net capex 2010-11"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>Q$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:P100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>R$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:Q100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>S$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:R100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>T$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:S100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>U$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:T100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>V$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:U100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>W$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:V100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>X$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:W100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>Y$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:X100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>Z$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:Y100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AA$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:Z100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AB$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AA100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AC$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AB100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AD$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AC100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AE$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AD100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AF$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AE100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AG$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AF100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AH$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AG100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AI$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AH100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AJ$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AI100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AK$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AJ100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AL$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AK100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AM$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AL100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AN$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AM100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AO$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AN100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AP$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AO100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AQ$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AP100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AR$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AQ100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AS$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AR100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AT$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AS100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AU$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AT100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AV$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AU100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AW$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AV100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AX$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AW100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AY$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AX100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>AZ$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AY100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BA$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:AZ100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BB$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BA100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BC$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BB100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BD$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BC100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BE$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BD100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BF$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BE100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BG$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BF100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BH$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BG100))))","v":0.90718521301895039},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BI$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BH100))))","v":0.90718521301894128},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BJ$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BI100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BK$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BJ100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BL$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BK100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BM$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BL100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BN$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BM100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BO$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BN100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BP$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BO100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BQ$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BP100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BR$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BQ100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BS$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BR100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BT$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BS100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BU$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BT100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BV$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BU100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BW$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BV100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BX$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BW100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BY$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BX100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>BZ$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BY100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>CA$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:BZ100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>CB$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:CA100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>CC$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:CB100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>CD$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:CC100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>CE$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:CD100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>CF$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:CE100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>CG$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:CF100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>CH$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:CG100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>CI$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:CH100))))","v":0},{"$f":"IF(OFFSET($G91, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G91,-$E100,$E100)+$E100>CJ$5,IFERROR((OFFSET($G90,-$E100,$E100)/(OFFSET($G91,-$E100,$E100))),0),(OFFSET($G90,-$E100,$E100)-SUM($G100:CI100))))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E101)","v":"Depreciation of net capex 2011-12"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>R$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:Q101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>S$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:R101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>T$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:S101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>U$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:T101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>V$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:U101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>W$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:V101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>X$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:W101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>Y$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:X101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>Z$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:Y101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AA$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:Z101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AB$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AA101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AC$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AB101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AD$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AC101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AE$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AD101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AF$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AE101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AG$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AF101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AH$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AG101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AI$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AH101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AJ$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AI101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AK$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AJ101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AL$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AK101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AM$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AL101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AN$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AM101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AO$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AN101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AP$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AO101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AQ$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AP101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AR$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AQ101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AS$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AR101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AT$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AS101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AU$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AT101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AV$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AU101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AW$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AV101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AX$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AW101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AY$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AX101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>AZ$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AY101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BA$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:AZ101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BB$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BA101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BC$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BB101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BD$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BC101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BE$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BD101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BF$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BE101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BG$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BF101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BH$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BG101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BI$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BH101))))","v":0.59569242470558337},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BJ$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BI101))))","v":0.59569242470558947},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BK$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BJ101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BL$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BK101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BM$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BL101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BN$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BM101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BO$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BN101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BP$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BO101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BQ$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BP101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BR$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BQ101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BS$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BR101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BT$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BS101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BU$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BT101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BV$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BU101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BW$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BV101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BX$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BW101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BY$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BX101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>BZ$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BY101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>CA$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:BZ101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>CB$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:CA101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>CC$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:CB101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>CD$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:CC101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>CE$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:CD101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>CF$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:CE101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>CG$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:CF101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>CH$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:CG101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>CI$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:CH101))))","v":0},{"$f":"IF(OFFSET($G92, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G92,-$E101,$E101)+$E101>CJ$5,IFERROR((OFFSET($G91,-$E101,$E101)/(OFFSET($G92,-$E101,$E101))),0),(OFFSET($G91,-$E101,$E101)-SUM($G101:CI101))))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E102)","v":"Depreciation of net capex 2012-13"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>S$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:R102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>T$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:S102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>U$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:T102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>V$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:U102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>W$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:V102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>X$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:W102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>Y$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:X102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>Z$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:Y102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AA$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:Z102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AB$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AA102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AC$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AB102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AD$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AC102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AE$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AD102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AF$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AE102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AG$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AF102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AH$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AG102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AI$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AH102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AJ$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AI102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AK$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AJ102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AL$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AK102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AM$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AL102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AN$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AM102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AO$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AN102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AP$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AO102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AQ$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AP102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AR$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AQ102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AS$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AR102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AT$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AS102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AU$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AT102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AV$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AU102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AW$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AV102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AX$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AW102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AY$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AX102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>AZ$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AY102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BA$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:AZ102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BB$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BA102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BC$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BB102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BD$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BC102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BE$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BD102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BF$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BE102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BG$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BF102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BH$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BG102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BI$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BH102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BJ$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BI102))))","v":0.52698939991472038},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BK$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BJ102))))","v":0.52698939991473992},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BL$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BK102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BM$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BL102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BN$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BM102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BO$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BN102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BP$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BO102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BQ$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BP102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BR$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BQ102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BS$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BR102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BT$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BS102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BU$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BT102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BV$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BU102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BW$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BV102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BX$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BW102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BY$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BX102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>BZ$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BY102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>CA$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:BZ102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>CB$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:CA102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>CC$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:CB102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>CD$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:CC102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>CE$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:CD102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>CF$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:CE102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>CG$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:CF102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>CH$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:CG102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>CI$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:CH102))))","v":0},{"$f":"IF(OFFSET($G93, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G93,-$E102,$E102)+$E102>CJ$5,IFERROR((OFFSET($G92,-$E102,$E102)/(OFFSET($G93,-$E102,$E102))),0),(OFFSET($G92,-$E102,$E102)-SUM($G102:CI102))))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E103)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>T$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:S103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>U$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:T103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>V$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:U103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>W$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:V103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>X$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:W103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>Y$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:X103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>Z$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:Y103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AA$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:Z103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AB$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AA103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AC$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AB103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AD$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AC103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AE$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AD103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AF$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AE103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AG$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AF103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AH$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AG103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AI$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AH103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AJ$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AI103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AK$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AJ103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AL$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AK103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AM$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AL103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AN$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AM103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AO$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AN103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AP$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AO103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AQ$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AP103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AR$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AQ103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AS$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AR103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AT$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AS103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AU$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AT103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AV$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AU103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AW$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AV103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AX$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AW103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AY$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AX103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>AZ$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AY103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BA$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:AZ103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BB$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BA103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BC$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BB103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BD$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BC103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BE$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BD103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BF$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BE103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BG$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BF103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BH$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BG103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BI$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BH103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BJ$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BI103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BK$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BJ103))))","v":0.4868771343044897},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BL$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BK103))))","v":0.4868771343045033},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BM$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BL103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BN$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BM103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BO$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BN103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BP$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BO103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BQ$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BP103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BR$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BQ103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BS$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BR103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BT$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BS103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BU$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BT103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BV$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BU103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BW$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BV103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BX$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BW103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BY$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BX103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>BZ$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BY103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>CA$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:BZ103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>CB$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:CA103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>CC$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:CB103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>CD$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:CC103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>CE$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:CD103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>CF$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:CE103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>CG$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:CF103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>CH$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:CG103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>CI$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:CH103))))","v":0},{"$f":"IF(OFFSET($G94, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G94,-$E103,$E103)+$E103>CJ$5,IFERROR((OFFSET($G93,-$E103,$E103)/(OFFSET($G94,-$E103,$E103))),0),(OFFSET($G93,-$E103,$E103)-SUM($G103:CI103))))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E104)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>U$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:T104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>V$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:U104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>W$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:V104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>X$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:W104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>Y$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:X104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>Z$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:Y104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AA$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:Z104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AB$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AA104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AC$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AB104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AD$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AC104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AE$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AD104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AF$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AE104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AG$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AF104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AH$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AG104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AI$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AH104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AJ$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AI104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AK$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AJ104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AL$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AK104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AM$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AL104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AN$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AM104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AO$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AN104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AP$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AO104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AQ$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AP104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AR$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AQ104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AS$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AR104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AT$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AS104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AU$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AT104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AV$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AU104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AW$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AV104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AX$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AW104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AY$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AX104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>AZ$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AY104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BA$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:AZ104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BB$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BA104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BC$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BB104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BD$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BC104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BE$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BD104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BF$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BE104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BG$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BF104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BH$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BG104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BI$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BH104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BJ$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BI104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BK$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BJ104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BL$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BK104))))","v":0.63333577663114426},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BM$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BL104))))","v":0.63333577663112095},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BN$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BM104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BO$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BN104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BP$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BO104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BQ$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BP104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BR$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BQ104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BS$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BR104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BT$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BS104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BU$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BT104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BV$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BU104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BW$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BV104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BX$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BW104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BY$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BX104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>BZ$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BY104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>CA$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:BZ104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>CB$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:CA104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>CC$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:CB104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>CD$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:CC104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>CE$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:CD104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>CF$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:CE104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>CG$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:CF104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>CH$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:CG104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>CI$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:CH104))))","v":0},{"$f":"IF(OFFSET($G95, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G95,-$E104,$E104)+$E104>CJ$5,IFERROR((OFFSET($G94,-$E104,$E104)/(OFFSET($G95,-$E104,$E104))),0),(OFFSET($G94,-$E104,$E104)-SUM($G104:CI104))))","v":0}]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E105)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>V$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:U105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>W$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:V105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>X$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:W105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>Y$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:X105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>Z$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:Y105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AA$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:Z105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AB$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AA105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AC$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AB105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AD$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AC105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AE$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AD105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AF$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AE105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AG$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AF105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AH$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AG105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AI$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AH105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AJ$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AI105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AK$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AJ105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AL$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AK105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AM$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AL105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AN$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AM105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AO$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AN105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AP$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AO105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AQ$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AP105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AR$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AQ105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AS$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AR105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AT$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AS105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AU$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AT105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AV$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AU105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AW$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AV105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AX$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AW105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AY$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AX105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>AZ$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AY105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BA$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:AZ105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BB$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BA105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BC$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BB105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BD$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BC105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BE$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BD105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BF$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BE105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BG$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BF105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BH$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BG105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BI$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BH105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BJ$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BI105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BK$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BJ105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BL$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BK105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BM$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BL105))))","v":0.28769599910731747},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BN$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BM105))))","v":0.28769599910732602},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BO$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BN105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BP$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BO105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BQ$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BP105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BR$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BQ105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BS$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BR105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BT$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BS105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BU$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BT105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BV$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BU105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BW$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BV105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BX$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BW105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BY$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BX105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>BZ$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BY105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>CA$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:BZ105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>CB$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:CA105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>CC$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:CB105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>CD$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:CC105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>CE$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:CD105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>CF$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:CE105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>CG$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:CF105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>CH$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:CG105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>CI$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:CH105))))","v":0},{"$f":"IF(OFFSET($G96, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G96,-$E105,$E105)+$E105>CJ$5,IFERROR((OFFSET($G95,-$E105,$E105)/(OFFSET($G96,-$E105,$E105))),0),(OFFSET($G95,-$E105,$E105)-SUM($G105:CI105))))","v":0}]
[null,null,null,null,15,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E106)","v":"Depreciation of net capex 2016-17"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>W$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:V106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>X$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:W106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>Y$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:X106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>Z$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:Y106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AA$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:Z106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AB$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AA106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AC$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AB106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AD$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AC106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AE$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AD106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AF$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AE106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AG$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AF106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AH$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AG106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AI$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AH106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AJ$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AI106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AK$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AJ106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AL$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AK106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AM$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AL106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AN$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AM106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AO$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AN106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AP$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AO106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AQ$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AP106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AR$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AQ106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AS$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AR106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AT$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AS106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AU$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AT106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AV$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AU106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AW$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AV106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AX$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AW106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AY$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AX106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>AZ$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AY106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BA$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:AZ106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BB$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BA106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BC$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BB106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BD$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BC106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BE$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BD106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BF$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BE106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BG$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BF106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BH$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BG106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BI$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BH106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BJ$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BI106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BK$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BJ106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BL$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BK106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BM$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BL106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BN$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BM106))))","v":0.46877574974821795},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BO$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BN106))))","v":0.46877574974821457},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BP$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BO106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BQ$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BP106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BR$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BQ106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BS$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BR106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BT$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BS106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BU$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BT106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BV$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BU106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BW$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BV106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BX$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BW106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BY$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BX106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>BZ$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BY106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>CA$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:BZ106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>CB$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:CA106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>CC$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:CB106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>CD$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:CC106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>CE$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:CD106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>CF$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:CE106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>CG$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:CF106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>CH$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:CG106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>CI$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:CH106))))","v":0},{"$f":"IF(OFFSET($G97, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G97,-$E106,$E106)+$E106>CJ$5,IFERROR((OFFSET($G96,-$E106,$E106)/(OFFSET($G97,-$E106,$E106))),0),(OFFSET($G96,-$E106,$E106)-SUM($G106:CI106))))","v":0}]
[null,null,null,null,16,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E107)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>X$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:W107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>Y$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:X107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>Z$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:Y107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AA$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:Z107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AB$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AA107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AC$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AB107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AD$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AC107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AE$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AD107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AF$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AE107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AG$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AF107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AH$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AG107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AI$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AH107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AJ$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AI107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AK$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AJ107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AL$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AK107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AM$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AL107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AN$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AM107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AO$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AN107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AP$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AO107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AQ$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AP107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AR$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AQ107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AS$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AR107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AT$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AS107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AU$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AT107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AV$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AU107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AW$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AV107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AX$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AW107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AY$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AX107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>AZ$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AY107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BA$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:AZ107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BB$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BA107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BC$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BB107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BD$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BC107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BE$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BD107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BF$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BE107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BG$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BF107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BH$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BG107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BI$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BH107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BJ$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BI107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BK$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BJ107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BL$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BK107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BM$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BL107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BN$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BM107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BO$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BN107))))","v":0.26052710993449002},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BP$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BO107))))","v":0.26052710993449857},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BQ$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BP107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BR$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BQ107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BS$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BR107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BT$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BS107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BU$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BT107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BV$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BU107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BW$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BV107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BX$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BW107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BY$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BX107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>BZ$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BY107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>CA$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:BZ107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>CB$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:CA107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>CC$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:CB107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>CD$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:CC107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>CE$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:CD107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>CF$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:CE107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>CG$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:CF107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>CH$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:CG107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>CI$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:CH107))))","v":0},{"$f":"IF(OFFSET($G98, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G98,-$E107,$E107)+$E107>CJ$5,IFERROR((OFFSET($G97,-$E107,$E107)/(OFFSET($G98,-$E107,$E107))),0),(OFFSET($G97,-$E107,$E107)-SUM($G107:CI107))))","v":0}]
[null,null,null,null,17,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E108)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>Y$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:X108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>Z$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:Y108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AA$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:Z108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AB$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AA108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AC$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AB108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AD$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AC108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AE$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AD108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AF$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AE108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AG$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AF108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AH$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AG108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AI$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AH108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AJ$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AI108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AK$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AJ108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AL$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AK108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AM$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AL108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AN$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AM108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AO$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AN108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AP$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AO108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AQ$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AP108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AR$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AQ108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AS$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AR108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AT$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AS108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AU$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AT108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AV$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AU108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AW$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AV108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AX$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AW108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AY$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AX108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>AZ$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AY108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BA$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:AZ108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BB$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BA108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BC$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BB108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BD$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BC108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BE$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BD108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BF$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BE108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BG$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BF108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BH$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BG108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BI$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BH108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BJ$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BI108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BK$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BJ108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BL$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BK108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BM$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BL108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BN$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BM108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BO$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BN108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BP$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BO108))))","v":0.32907507988914053},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BQ$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BP108))))","v":0.32907507988915086},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BR$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BQ108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BS$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BR108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BT$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BS108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BU$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BT108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BV$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BU108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BW$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BV108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BX$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BW108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BY$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BX108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>BZ$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BY108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>CA$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:BZ108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>CB$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:CA108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>CC$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:CB108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>CD$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:CC108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>CE$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:CD108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>CF$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:CE108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>CG$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:CF108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>CH$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:CG108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>CI$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:CH108))))","v":0},{"$f":"IF(OFFSET($G99, -$E108, $E108)=\"n/a\",0,IF(OFFSET($G99,-$E108,$E108)+$E108>CJ$5,IFERROR((OFFSET($G98,-$E108,$E108)/(OFFSET($G99,-$E108,$E108))),0),(OFFSET($G98,-$E108,$E108)-SUM($G108:CI108))))","v":0}]
[null,null,null,null,18,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E109)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>Z$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:Y109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AA$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:Z109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AB$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AA109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AC$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AB109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AD$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AC109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AE$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AD109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AF$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AE109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AG$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AF109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AH$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AG109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AI$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AH109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AJ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AI109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AK$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AJ109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AL$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AK109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AM$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AL109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AN$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AM109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AO$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AN109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AP$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AO109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AQ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AP109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AR$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AQ109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AS$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AR109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AT$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AS109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AU$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AT109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AV$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AU109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AW$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AV109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AX$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AW109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AY$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AX109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>AZ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AY109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BA$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:AZ109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BB$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BA109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BC$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BB109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BD$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BC109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BE$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BD109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BF$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BE109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BG$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BF109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BH$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BG109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BI$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BH109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BJ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BI109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BK$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BJ109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BL$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BK109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BM$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BL109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BN$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BM109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BO$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BN109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BP$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BO109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BQ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BP109))))","v":0.77555989685323101},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BR$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BQ109))))","v":0.77555989685323112},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BS$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BR109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BT$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BS109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BU$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BT109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BV$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BU109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BW$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BV109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BX$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BW109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BY$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BX109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>BZ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BY109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>CA$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:BZ109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>CB$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:CA109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>CC$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:CB109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>CD$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:CC109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>CE$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:CD109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>CF$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:CE109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>CG$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:CF109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>CH$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:CG109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>CI$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:CH109))))","v":0},{"$f":"IF(OFFSET($G100, -$E109, $E109)=\"n/a\",0,IF(OFFSET($G100,-$E109,$E109)+$E109>CJ$5,IFERROR((OFFSET($G99,-$E109,$E109)/(OFFSET($G100,-$E109,$E109))),0),(OFFSET($G99,-$E109,$E109)-SUM($G109:CI109))))","v":0}]
[null,null,null,null,19,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E110)","v":"Depreciation of net capex 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AA$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:Z110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AB$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AA110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AC$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AB110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AD$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AC110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AE$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AD110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AF$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AE110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AG$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AF110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AH$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AG110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AI$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AH110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AJ$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AI110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AK$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AJ110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AL$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AK110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AM$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AL110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AN$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AM110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AO$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AN110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AP$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AO110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AQ$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AP110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AR$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AQ110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AS$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AR110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AT$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AS110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AU$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AT110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AV$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AU110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AW$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AV110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AX$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AW110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AY$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AX110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>AZ$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AY110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BA$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:AZ110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BB$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BA110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BC$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BB110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BD$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BC110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BE$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BD110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BF$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BE110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BG$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BF110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BH$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BG110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BI$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BH110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BJ$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BI110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BK$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BJ110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BL$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BK110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BM$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BL110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BN$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BM110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BO$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BN110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BP$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BO110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BQ$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BP110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BR$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BQ110))))","v":0.46135119488348525},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BS$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BR110))))","v":0.46135119488348764},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BT$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BS110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BU$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BT110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BV$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BU110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BW$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BV110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BX$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BW110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BY$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BX110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>BZ$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BY110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>CA$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:BZ110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>CB$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:CA110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>CC$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:CB110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>CD$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:CC110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>CE$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:CD110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>CF$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:CE110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>CG$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:CF110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>CH$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:CG110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>CI$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:CH110))))","v":0},{"$f":"IF(OFFSET($G101, -$E110, $E110)=\"n/a\",0,IF(OFFSET($G101,-$E110,$E110)+$E110>CJ$5,IFERROR((OFFSET($G100,-$E110,$E110)/(OFFSET($G101,-$E110,$E110))),0),(OFFSET($G100,-$E110,$E110)-SUM($G110:CI110))))","v":0}]
[null,null,null,null,20,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E111)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AB$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AA111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AC$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AB111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AD$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AC111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AE$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AD111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AF$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AE111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AG$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AF111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AH$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AG111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AI$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AH111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AJ$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AI111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AK$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AJ111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AL$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AK111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AM$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AL111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AN$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AM111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AO$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AN111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AP$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AO111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AQ$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AP111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AR$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AQ111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AS$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AR111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AT$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AS111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AU$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AT111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AV$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AU111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AW$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AV111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AX$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AW111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AY$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AX111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>AZ$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AY111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BA$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:AZ111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BB$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BA111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BC$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BB111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BD$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BC111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BE$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BD111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BF$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BE111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BG$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BF111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BH$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BG111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BI$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BH111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BJ$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BI111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BK$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BJ111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BL$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BK111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BM$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BL111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BN$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BM111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BO$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BN111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BP$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BO111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BQ$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BP111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BR$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BQ111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BS$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BR111))))","v":1.013070692191151},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BT$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BS111))))","v":1.0130706921911852},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BU$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BT111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BV$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BU111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BW$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BV111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BX$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BW111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BY$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BX111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>BZ$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BY111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>CA$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:BZ111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>CB$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:CA111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>CC$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:CB111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>CD$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:CC111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>CE$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:CD111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>CF$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:CE111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>CG$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:CF111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>CH$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:CG111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>CI$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:CH111))))","v":0},{"$f":"IF(OFFSET($G102, -$E111, $E111)=\"n/a\",0,IF(OFFSET($G102,-$E111,$E111)+$E111>CJ$5,IFERROR((OFFSET($G101,-$E111,$E111)/(OFFSET($G102,-$E111,$E111))),0),(OFFSET($G101,-$E111,$E111)-SUM($G111:CI111))))","v":0}]
[null,null,null,null,21,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E112)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AC$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AB112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AD$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AC112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AE$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AD112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AF$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AE112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AG$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AF112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AH$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AG112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AI$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AH112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AJ$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AI112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AK$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AJ112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AL$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AK112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AM$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AL112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AN$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AM112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AO$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AN112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AP$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AO112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AQ$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AP112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AR$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AQ112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AS$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AR112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AT$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AS112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AU$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AT112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AV$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AU112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AW$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AV112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AX$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AW112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AY$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AX112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>AZ$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AY112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BA$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:AZ112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BB$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BA112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BC$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BB112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BD$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BC112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BE$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BD112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BF$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BE112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BG$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BF112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BH$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BG112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BI$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BH112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BJ$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BI112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BK$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BJ112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BL$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BK112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BM$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BL112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BN$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BM112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BO$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BN112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BP$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BO112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BQ$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BP112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BR$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BQ112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BS$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BR112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BT$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BS112))))","v":0.7656418461869402},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BU$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BT112))))","v":0.76564184618692366},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BV$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BU112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BW$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BV112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BX$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BW112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BY$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BX112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>BZ$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BY112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>CA$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:BZ112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>CB$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:CA112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>CC$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:CB112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>CD$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:CC112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>CE$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:CD112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>CF$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:CE112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>CG$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:CF112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>CH$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:CG112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>CI$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:CH112))))","v":0},{"$f":"IF(OFFSET($G103, -$E112, $E112)=\"n/a\",0,IF(OFFSET($G103,-$E112,$E112)+$E112>CJ$5,IFERROR((OFFSET($G102,-$E112,$E112)/(OFFSET($G103,-$E112,$E112))),0),(OFFSET($G102,-$E112,$E112)-SUM($G112:CI112))))","v":0}]
[null,null,null,null,22,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E113)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AD$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AC113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AE$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AD113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AF$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AE113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AG$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AF113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AH$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AG113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AI$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AH113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AJ$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AI113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AK$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AJ113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AL$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AK113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AM$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AL113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AN$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AM113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AO$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AN113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AP$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AO113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AQ$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AP113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AR$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AQ113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AS$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AR113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AT$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AS113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AU$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AT113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AV$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AU113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AW$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AV113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AX$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AW113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AY$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AX113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>AZ$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AY113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BA$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:AZ113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BB$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BA113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BC$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BB113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BD$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BC113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BE$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BD113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BF$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BE113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BG$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BF113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BH$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BG113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BI$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BH113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BJ$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BI113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BK$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BJ113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BL$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BK113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BM$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BL113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BN$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BM113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BO$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BN113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BP$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BO113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BQ$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BP113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BR$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BQ113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BS$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BR113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BT$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BS113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BU$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BT113))))","v":0.27368397338597439},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BV$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BU113))))","v":0.27368397338596751},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BW$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BV113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BX$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BW113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BY$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BX113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>BZ$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BY113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>CA$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:BZ113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>CB$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:CA113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>CC$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:CB113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>CD$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:CC113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>CE$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:CD113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>CF$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:CE113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>CG$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:CF113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>CH$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:CG113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>CI$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:CH113))))","v":0},{"$f":"IF(OFFSET($G104, -$E113, $E113)=\"n/a\",0,IF(OFFSET($G104,-$E113,$E113)+$E113>CJ$5,IFERROR((OFFSET($G103,-$E113,$E113)/(OFFSET($G104,-$E113,$E113))),0),(OFFSET($G103,-$E113,$E113)-SUM($G113:CI113))))","v":0}]
[null,null,null,null,23,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E114)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AE$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AD114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AF$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AE114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AG$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AF114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AH$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AG114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AI$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AH114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AJ$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AI114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AK$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AJ114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AL$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AK114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AM$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AL114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AN$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AM114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AO$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AN114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AP$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AO114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AQ$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AP114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AR$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AQ114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AS$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AR114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AT$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AS114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AU$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AT114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AV$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AU114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AW$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AV114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AX$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AW114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AY$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AX114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>AZ$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AY114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BA$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:AZ114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BB$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BA114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BC$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BB114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BD$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BC114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BE$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BD114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BF$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BE114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BG$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BF114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BH$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BG114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BI$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BH114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BJ$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BI114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BK$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BJ114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BL$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BK114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BM$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BL114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BN$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BM114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BO$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BN114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BP$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BO114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BQ$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BP114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BR$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BQ114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BS$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BR114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BT$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BS114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BU$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BT114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BV$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BU114))))","v":0.12824847963010796},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BW$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BV114))))","v":0.12824847963010821},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BX$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BW114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BY$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BX114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>BZ$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BY114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>CA$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:BZ114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>CB$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:CA114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>CC$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:CB114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>CD$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:CC114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>CE$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:CD114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>CF$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:CE114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>CG$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:CF114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>CH$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:CG114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>CI$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:CH114))))","v":0},{"$f":"IF(OFFSET($G105, -$E114, $E114)=\"n/a\",0,IF(OFFSET($G105,-$E114,$E114)+$E114>CJ$5,IFERROR((OFFSET($G104,-$E114,$E114)/(OFFSET($G105,-$E114,$E114))),0),(OFFSET($G104,-$E114,$E114)-SUM($G114:CI114))))","v":0}]
[null,null,null,null,24,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E115)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AF$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AE115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AG$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AF115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AH$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AG115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AI$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AH115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AJ$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AI115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AK$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AJ115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AL$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AK115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AM$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AL115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AN$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AM115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AO$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AN115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AP$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AO115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AQ$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AP115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AR$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AQ115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AS$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AR115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AT$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AS115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AU$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AT115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AV$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AU115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AW$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AV115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AX$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AW115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AY$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AX115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>AZ$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AY115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BA$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:AZ115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BB$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BA115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BC$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BB115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BD$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BC115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BE$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BD115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BF$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BE115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BG$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BF115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BH$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BG115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BI$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BH115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BJ$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BI115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BK$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BJ115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BL$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BK115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BM$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BL115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BN$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BM115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BO$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BN115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BP$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BO115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BQ$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BP115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BR$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BQ115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BS$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BR115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BT$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BS115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BU$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BT115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BV$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BU115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BW$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BV115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BX$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BW115))))","v":0.72745533162829901},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BY$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BX115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>BZ$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BY115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>CA$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:BZ115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>CB$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:CA115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>CC$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:CB115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>CD$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:CC115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>CE$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:CD115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>CF$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:CE115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>CG$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:CF115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>CH$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:CG115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>CI$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:CH115))))","v":0},{"$f":"IF(OFFSET($G106, -$E115, $E115)=\"n/a\",0,IF(OFFSET($G106,-$E115,$E115)+$E115>CJ$5,IFERROR((OFFSET($G105,-$E115,$E115)/(OFFSET($G106,-$E115,$E115))),0),(OFFSET($G105,-$E115,$E115)-SUM($G115:CI115))))","v":0}]
[null,null,null,null,25,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E116)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AG$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AF116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AH$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AG116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AI$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AH116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AJ$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AI116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AK$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AJ116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AL$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AK116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AM$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AL116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AN$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AM116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AO$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AN116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AP$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AO116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AQ$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AP116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AR$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AQ116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AS$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AR116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AT$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AS116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AU$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AT116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AV$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AU116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AW$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AV116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AX$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AW116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AY$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AX116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>AZ$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AY116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BA$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:AZ116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BB$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BA116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BC$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BB116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BD$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BC116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BE$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BD116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BF$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BE116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BG$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BF116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BH$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BG116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BI$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BH116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BJ$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BI116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BK$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BJ116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BL$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BK116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BM$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BL116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BN$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BM116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BO$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BN116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BP$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BO116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BQ$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BP116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BR$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BQ116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BS$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BR116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BT$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BS116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BU$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BT116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BV$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BU116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BW$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BV116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BX$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BW116))))","v":0.77439357036098022},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BY$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BX116))))","v":0.77439357036096368},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>BZ$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BY116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>CA$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:BZ116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>CB$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:CA116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>CC$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:CB116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>CD$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:CC116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>CE$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:CD116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>CF$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:CE116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>CG$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:CF116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>CH$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:CG116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>CI$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:CH116))))","v":0},{"$f":"IF(OFFSET($G107, -$E116, $E116)=\"n/a\",0,IF(OFFSET($G107,-$E116,$E116)+$E116>CJ$5,IFERROR((OFFSET($G106,-$E116,$E116)/(OFFSET($G107,-$E116,$E116))),0),(OFFSET($G106,-$E116,$E116)-SUM($G116:CI116))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E97","v":6},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E118)","v":"Depreciation of t-1 and t-2 adjustment 2001-02"},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=N$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:M119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:M119)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:M119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=O$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:N119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:N119)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:N119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=P$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:O119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:O119)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:O119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=Q$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:P119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:P119)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:P119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=R$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:Q119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:Q119)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:Q119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=S$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:R119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:R119)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:R119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=T$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:S119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:S119)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:S119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=U$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:T119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:T119)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:T119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=V$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:U119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:U119)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:U119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=W$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:V119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:V119)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:V119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=X$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:W119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:W119)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:W119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=Y$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:X119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:X119)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:X119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=Z$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:Y119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:Y119)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:Y119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AA$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:Z119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:Z119)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:Z119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AB$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AA119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AA119)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AA119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AC$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AB119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AB119)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AB119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AD$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AC119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AC119)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AC119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AE$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AD119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AD119)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AD119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AF$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AE119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AE119)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AE119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AG$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AF119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AF119)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AF119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AH$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AG119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AG119)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AG119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AI$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AH119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AH119)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AH119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AJ$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AI119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AI119)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AI119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AK$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AJ119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AJ119)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AJ119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AL$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AK119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AK119)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AK119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AM$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AL119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AL119)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AL119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AN$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AM119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AM119)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AM119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AO$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AN119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AN119)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AN119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AP$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AO119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AO119)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AO119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AQ$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AP119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AP119)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AP119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AR$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AQ119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AQ119)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AQ119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AS$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AR119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AR119)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AR119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AT$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AS119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AS119)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AS119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AU$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AT119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AT119)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AT119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AV$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AU119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AU119)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AU119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AW$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AV119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AV119)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AV119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AX$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AW119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AW119)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AW119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AY$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AX119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AX119)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AX119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=AZ$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AY119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AY119)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AY119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BA$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:AZ119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:AZ119)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:AZ119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BB$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BA119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BA119)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BA119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BC$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BB119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BB119)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BB119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BD$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BC119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BC119)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BC119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BE$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BD119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BD119)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BD119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BF$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BE119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BE119)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BE119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BG$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BF119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BF119)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BF119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BH$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BG119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BG119)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BG119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BI$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BH119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BH119)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BH119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BJ$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BI119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BI119)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BI119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BK$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BJ119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BJ119)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BJ119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BL$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BK119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BK119)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BK119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BM$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BL119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BL119)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BL119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BN$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BM119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BM119)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BM119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BO$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BN119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BN119)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BN119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BP$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BO119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BO119)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BO119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BQ$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BP119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BP119)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BP119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BR$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BQ119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BQ119)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BQ119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BS$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BR119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BR119)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BR119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BT$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BS119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BS119)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BS119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BU$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BT119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BT119)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BT119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BV$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BU119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BU119)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BU119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BW$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BV119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BV119)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BV119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BX$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BW119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BW119)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BW119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BY$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BX119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BX119)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BX119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=BZ$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BY119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BY119)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BY119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=CA$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:BZ119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:BZ119)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:BZ119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=CB$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:CA119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:CA119)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:CA119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=CC$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:CB119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:CB119)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:CB119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=CD$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:CC119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:CC119)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:CC119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=CE$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:CD119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:CD119)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:CD119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=CF$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:CE119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:CE119)),\nIF(CF$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:CE119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=CG$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:CF119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:CF119)),\nIF(CG$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:CF119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=CH$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:CG119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:CG119)),\nIF(CH$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:CG119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=CI$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:CH119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:CH119)),\nIF(CI$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:CH119)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E118)+$E91>=CJ$5, 0,\nIF(AND(OFFSET($G83, -$E91, $E118)<>0, OFFSET($G85, -$E91, $E118)=0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)-SUM($G119:CI119)),\nIF(AND(OFFSET($G83, -$E91, $E118)=0, OFFSET($G85, -$E91, $E118)<>0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G86, -$E91, $E118)+$E118, IFERROR(OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G85, -$E91, $E118)-SUM($G119:CI119)),\nIF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E118)<OFFSET($G84, -$E91, $E118)+$E118, IFERROR(OFFSET($G83, -$E91, $E118)/OFFSET($G84, -$E91, $E118)+OFFSET($G85, -$E91, $E118)/OFFSET($G86, -$E91, $E118), 0), OFFSET($G83, -$E91, $E118)+OFFSET($G85, -$E91, $E118)-SUM($G119:CI119)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E119+6","v":12},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E119)","v":"Depreciation of t-1 and t-2 adjustment 2007-08"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=T$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:S120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:S120)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:S120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=U$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:T120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:T120)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:T120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=V$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:U120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:U120)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:U120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=W$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:V120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:V120)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:V120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=X$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:W120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:W120)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:W120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=Y$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:X120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:X120)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:X120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=Z$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:Y120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:Y120)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:Y120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AA$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:Z120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:Z120)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:Z120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AB$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AA120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AA120)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AA120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AC$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AB120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AB120)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AB120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AD$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AC120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AC120)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AC120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AE$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AD120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AD120)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AD120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AF$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AE120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AE120)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AE120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AG$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AF120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AF120)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AF120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AH$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AG120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AG120)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AG120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AI$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AH120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AH120)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AH120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AJ$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AI120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AI120)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AI120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AK$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AJ120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AJ120)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AJ120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AL$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AK120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AK120)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AK120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AM$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AL120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AL120)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AL120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AN$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AM120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AM120)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AM120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AO$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AN120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AN120)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AN120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AP$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AO120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AO120)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AO120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AQ$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AP120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AP120)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AP120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AR$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AQ120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AQ120)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AQ120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AS$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AR120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AR120)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AR120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AT$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AS120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AS120)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AS120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AU$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AT120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AT120)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AT120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AV$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AU120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AU120)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AU120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AW$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AV120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AV120)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AV120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AX$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AW120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AW120)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AW120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AY$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AX120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AX120)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AX120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=AZ$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AY120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AY120)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AY120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BA$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:AZ120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:AZ120)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:AZ120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BB$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BA120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BA120)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BA120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BC$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BB120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BB120)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BB120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BD$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BC120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BC120)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BC120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BE$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BD120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BD120)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BD120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BF$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BE120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BE120)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BE120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BG$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BF120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BF120)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BF120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BH$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BG120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BG120)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BG120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BI$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BH120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BH120)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BH120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BJ$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BI120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BI120)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BI120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BK$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BJ120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BJ120)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BJ120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BL$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BK120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BK120)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BK120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BM$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BL120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BL120)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BL120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BN$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BM120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BM120)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BM120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BO$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BN120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BN120)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BN120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BP$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BO120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BO120)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BO120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BQ$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BP120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BP120)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BP120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BR$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BQ120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BQ120)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BQ120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BS$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BR120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BR120)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BR120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BT$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BS120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BS120)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BS120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BU$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BT120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BT120)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BT120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BV$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BU120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BU120)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BU120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BW$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BV120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BV120)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BV120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BX$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BW120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BW120)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BW120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BY$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BX120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BX120)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BX120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=BZ$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BY120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BY120)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BY120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=CA$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:BZ120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:BZ120)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:BZ120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=CB$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:CA120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:CA120)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:CA120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=CC$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:CB120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:CB120)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:CB120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=CD$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:CC120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:CC120)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:CC120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=CE$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:CD120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:CD120)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:CD120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=CF$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:CE120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:CE120)),\nIF(CF$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:CE120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=CG$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:CF120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:CF120)),\nIF(CG$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:CF120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=CH$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:CG120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:CG120)),\nIF(CH$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:CG120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=CI$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:CH120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:CH120)),\nIF(CI$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:CH120)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E119)+$E92>=CJ$5, 0,\nIF(AND(OFFSET($G84, -$E92, $E119)<>0, OFFSET($G86, -$E92, $E119)=0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)-SUM($G120:CI120)),\nIF(AND(OFFSET($G84, -$E92, $E119)=0, OFFSET($G86, -$E92, $E119)<>0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G87, -$E92, $E119)+$E119, IFERROR(OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G86, -$E92, $E119)-SUM($G120:CI120)),\nIF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E119)<OFFSET($G85, -$E92, $E119)+$E119, IFERROR(OFFSET($G84, -$E92, $E119)/OFFSET($G85, -$E92, $E119)+OFFSET($G86, -$E92, $E119)/OFFSET($G87, -$E92, $E119), 0), OFFSET($G84, -$E92, $E119)+OFFSET($G86, -$E92, $E119)-SUM($G120:CI120)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E120+3","v":15},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E120)","v":"Depreciation of t-1 and t-2 adjustment 2013-14"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=W$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:V121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:V121)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:V121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=X$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:W121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:W121)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:W121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=Y$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:X121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:X121)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:X121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=Z$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:Y121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:Y121)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:Y121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AA$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:Z121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:Z121)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:Z121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AB$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AA121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AA121)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AA121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AC$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AB121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AB121)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AB121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AD$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AC121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AC121)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AC121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AE$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AD121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AD121)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AD121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AF$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AE121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AE121)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AE121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AG$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AF121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AF121)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AF121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AH$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AG121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AG121)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AG121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AI$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AH121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AH121)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AH121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AJ$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AI121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AI121)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AI121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AK$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AJ121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AJ121)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AJ121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AL$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AK121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AK121)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AK121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AM$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AL121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AL121)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AL121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AN$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AM121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AM121)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AM121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AO$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AN121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AN121)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AN121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AP$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AO121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AO121)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AO121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AQ$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AP121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AP121)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AP121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AR$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AQ121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AQ121)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AQ121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AS$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AR121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AR121)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AR121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AT$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AS121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AS121)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AS121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AU$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AT121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AT121)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AT121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AV$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AU121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AU121)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AU121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AW$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AV121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AV121)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AV121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AX$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AW121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AW121)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AW121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AY$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AX121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AX121)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AX121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=AZ$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AY121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AY121)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AY121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BA$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:AZ121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:AZ121)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:AZ121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BB$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BA121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BA121)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BA121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BC$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BB121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BB121)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BB121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BD$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BC121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BC121)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BC121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BE$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BD121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BD121)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BD121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BF$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BE121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BE121)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BE121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BG$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BF121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BF121)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BF121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BH$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BG121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BG121)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BG121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BI$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BH121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BH121)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BH121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BJ$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BI121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BI121)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BI121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BK$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BJ121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BJ121)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BJ121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BL$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BK121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BK121)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BK121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BM$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BL121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BL121)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BL121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BN$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BM121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BM121)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BM121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BO$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BN121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BN121)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BN121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BP$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BO121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BO121)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BO121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BQ$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BP121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BP121)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BP121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BR$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BQ121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BQ121)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BQ121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BS$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BR121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BR121)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BR121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BT$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BS121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BS121)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BS121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BU$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BT121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BT121)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BT121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BV$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BU121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BU121)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BU121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BW$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BV121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BV121)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BV121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BX$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BW121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BW121)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BW121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BY$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BX121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BX121)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BX121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=BZ$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BY121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BY121)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BY121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=CA$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:BZ121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:BZ121)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:BZ121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=CB$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:CA121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:CA121)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:CA121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=CC$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:CB121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:CB121)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:CB121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=CD$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:CC121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:CC121)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:CC121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=CE$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:CD121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:CD121)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:CD121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=CF$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:CE121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:CE121)),\nIF(CF$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:CE121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=CG$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:CF121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:CF121)),\nIF(CG$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:CF121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=CH$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:CG121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:CG121)),\nIF(CH$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:CG121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=CI$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:CH121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:CH121)),\nIF(CI$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:CH121)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E120)+$E93>=CJ$5, 0,\nIF(AND(OFFSET($G85, -$E93, $E120)<>0, OFFSET($G87, -$E93, $E120)=0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)-SUM($G121:CI121)),\nIF(AND(OFFSET($G85, -$E93, $E120)=0, OFFSET($G87, -$E93, $E120)<>0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G88, -$E93, $E120)+$E120, IFERROR(OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G87, -$E93, $E120)-SUM($G121:CI121)),\nIF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E120)<OFFSET($G86, -$E93, $E120)+$E120, IFERROR(OFFSET($G85, -$E93, $E120)/OFFSET($G86, -$E93, $E120)+OFFSET($G87, -$E93, $E120)/OFFSET($G88, -$E93, $E120), 0), OFFSET($G85, -$E93, $E120)+OFFSET($G87, -$E93, $E120)-SUM($G121:CI121)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E121+5","v":20},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E121)","v":"Depreciation of t-1 and t-2 adjustment 2016-17"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AB$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AA122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AA122)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AA122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AC$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AB122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AB122)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AB122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AD$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AC122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AC122)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AC122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AE$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AD122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AD122)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AD122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AF$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AE122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AE122)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AE122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AG$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AF122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AF122)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AF122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AH$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AG122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AG122)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AG122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AI$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AH122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AH122)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AH122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AJ$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AI122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AI122)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AI122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AK$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AJ122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AJ122)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AJ122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AL$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AK122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AK122)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AK122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AM$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AL122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AL122)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AL122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AN$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AM122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AM122)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AM122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AO$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AN122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AN122)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AN122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AP$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AO122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AO122)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AO122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AQ$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AP122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AP122)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AP122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AR$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AQ122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AQ122)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AQ122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AS$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AR122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AR122)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AR122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AT$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AS122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AS122)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AS122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AU$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AT122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AT122)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AT122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AV$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AU122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AU122)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AU122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AW$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AV122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AV122)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AV122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AX$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AW122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AW122)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AW122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AY$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AX122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AX122)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AX122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=AZ$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AY122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AY122)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AY122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BA$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:AZ122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:AZ122)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:AZ122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BB$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BA122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BA122)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BA122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BC$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BB122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BB122)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BB122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BD$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BC122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BC122)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BC122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BE$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BD122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BD122)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BD122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BF$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BE122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BE122)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BE122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BG$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BF122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BF122)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BF122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BH$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BG122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BG122)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BG122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BI$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BH122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BH122)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BH122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BJ$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BI122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BI122)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BI122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BK$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BJ122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BJ122)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BJ122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BL$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BK122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BK122)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BK122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BM$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BL122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BL122)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BL122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BN$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BM122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BM122)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BM122)))))), 0)","v":-5.0946838398921425E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BO$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BN122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BN122)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BN122)))))), 0)","v":-5.0946838398922889E-2},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BP$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BO122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BO122)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BO122)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BQ$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BP122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BP122)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BP122)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BR$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BQ122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BQ122)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BQ122)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BS$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BR122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BR122)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BR122)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BT$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BS122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BS122)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BS122)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BU$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BT122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BT122)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BT122)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BV$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BU122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BU122)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BU122)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BW$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BV122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BV122)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BV122)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BX$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BW122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BW122)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BW122)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BY$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BX122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BX122)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BX122)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=BZ$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BY122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BY122)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BY122)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=CA$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:BZ122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:BZ122)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:BZ122)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=CB$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:CA122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:CA122)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:CA122)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=CC$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:CB122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:CB122)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:CB122)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=CD$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:CC122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:CC122)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:CC122)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=CE$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:CD122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:CD122)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:CD122)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=CF$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:CE122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:CE122)),\nIF(CF$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:CE122)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=CG$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:CF122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:CF122)),\nIF(CG$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:CF122)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=CH$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:CG122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:CG122)),\nIF(CH$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:CG122)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=CI$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:CH122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:CH122)),\nIF(CI$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:CH122)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E121)+$E94>=CJ$5, 0,\nIF(AND(OFFSET($G86, -$E94, $E121)<>0, OFFSET($G88, -$E94, $E121)=0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)-SUM($G122:CI122)),\nIF(AND(OFFSET($G86, -$E94, $E121)=0, OFFSET($G88, -$E94, $E121)<>0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G89, -$E94, $E121)+$E121, IFERROR(OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G88, -$E94, $E121)-SUM($G122:CI122)),\nIF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E121)<OFFSET($G87, -$E94, $E121)+$E121, IFERROR(OFFSET($G86, -$E94, $E121)/OFFSET($G87, -$E94, $E121)+OFFSET($G88, -$E94, $E121)/OFFSET($G89, -$E94, $E121), 0), OFFSET($G86, -$E94, $E121)+OFFSET($G88, -$E94, $E121)-SUM($G122:CI122)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E122+5","v":25},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E122)","v":"Depreciation of t-1 and t-2 adjustment 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=AG$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:AF123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:AF123)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:AF123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=AH$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:AG123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:AG123)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:AG123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=AI$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:AH123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:AH123)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:AH123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=AJ$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:AI123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:AI123)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:AI123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=AK$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:AJ123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:AJ123)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:AJ123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=AL$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:AK123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:AK123)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:AK123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=AM$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:AL123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:AL123)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:AL123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=AN$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:AM123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:AM123)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:AM123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=AO$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:AN123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:AN123)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:AN123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=AP$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:AO123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:AO123)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:AO123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=AQ$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:AP123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:AP123)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:AP123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=AR$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:AQ123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:AQ123)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:AQ123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=AS$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:AR123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:AR123)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:AR123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=AT$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:AS123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:AS123)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:AS123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=AU$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:AT123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:AT123)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:AT123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=AV$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:AU123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:AU123)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:AU123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=AW$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:AV123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:AV123)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:AV123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=AX$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:AW123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:AW123)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:AW123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=AY$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:AX123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:AX123)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:AX123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=AZ$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:AY123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:AY123)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:AY123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BA$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:AZ123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:AZ123)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:AZ123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BB$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BA123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BA123)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BA123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BC$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BB123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BB123)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BB123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BD$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BC123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BC123)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BC123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BE$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BD123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BD123)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BD123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BF$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BE123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BE123)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BE123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BG$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BF123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BF123)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BF123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BH$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BG123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BG123)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BG123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BI$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BH123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BH123)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BH123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BJ$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BI123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BI123)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BI123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BK$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BJ123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BJ123)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BJ123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BL$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BK123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BK123)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BK123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BM$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BL123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BL123)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BL123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BN$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BM123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BM123)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BM123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BO$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BN123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BN123)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BN123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BP$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BO123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BO123)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BO123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BQ$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BP123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BP123)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BP123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BR$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BQ123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BQ123)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BQ123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BS$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BR123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BR123)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BR123)))))), 0)","v":-4.7472906832564492E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BT$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BS123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BS123)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BS123)))))), 0)","v":-4.747290683256522E-3},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BU$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BT123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BT123)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BT123)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BV$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BU123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BU123)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BU123)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BW$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BV123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BV123)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BV123)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BX$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BW123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BW123)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BW123)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BY$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BX123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BX123)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BX123)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=BZ$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BY123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BY123)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BY123)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=CA$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:BZ123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:BZ123)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:BZ123)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=CB$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:CA123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:CA123)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:CA123)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=CC$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:CB123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:CB123)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:CB123)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=CD$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:CC123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:CC123)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:CC123)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=CE$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:CD123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:CD123)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:CD123)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=CF$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:CE123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:CE123)),\nIF(CF$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:CE123)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=CG$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:CF123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:CF123)),\nIF(CG$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:CF123)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=CH$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:CG123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:CG123)),\nIF(CH$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:CG123)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=CI$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:CH123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:CH123)),\nIF(CI$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:CH123)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E122)+$E95>=CJ$5, 0,\nIF(AND(OFFSET($G87, -$E95, $E122)<>0, OFFSET($G89, -$E95, $E122)=0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)-SUM($G123:CI123)),\nIF(AND(OFFSET($G87, -$E95, $E122)=0, OFFSET($G89, -$E95, $E122)<>0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G90, -$E95, $E122)+$E122, IFERROR(OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G89, -$E95, $E122)-SUM($G123:CI123)),\nIF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E122)<OFFSET($G88, -$E95, $E122)+$E122, IFERROR(OFFSET($G87, -$E95, $E122)/OFFSET($G88, -$E95, $E122)+OFFSET($G89, -$E95, $E122)/OFFSET($G90, -$E95, $E122), 0), OFFSET($G87, -$E95, $E122)+OFFSET($G89, -$E95, $E122)-SUM($G123:CI123)))))), 0)","v":0}]
[]
[]
[]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$132:$G$181, $E155)=\"\", IF($G155=0, 0, F156), INDEX('RAB input'!$G$132:$G$181, $E155))","v":15.75},{"$f":"IF(INDEX('RAB input'!H$132:H$181, $E155)=\"\", G156, INDEX('RAB input'!H$132:H$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!I$132:I$181, $E155)=\"\", H156, INDEX('RAB input'!I$132:I$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!J$132:J$181, $E155)=\"\", I156, INDEX('RAB input'!J$132:J$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!K$132:K$181, $E155)=\"\", J156, INDEX('RAB input'!K$132:K$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!L$132:L$181, $E155)=\"\", K156, INDEX('RAB input'!L$132:L$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!M$132:M$181, $E155)=\"\", L156, INDEX('RAB input'!M$132:M$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!N$132:N$181, $E155)=\"\", M156, INDEX('RAB input'!N$132:N$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!O$132:O$181, $E155)=\"\", N156, INDEX('RAB input'!O$132:O$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!P$132:P$181, $E155)=\"\", O156, INDEX('RAB input'!P$132:P$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!Q$132:Q$181, $E155)=\"\", P156, INDEX('RAB input'!Q$132:Q$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!R$132:R$181, $E155)=\"\", Q156, INDEX('RAB input'!R$132:R$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!S$132:S$181, $E155)=\"\", R156, INDEX('RAB input'!S$132:S$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!T$132:T$181, $E155)=\"\", S156, INDEX('RAB input'!T$132:T$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!U$132:U$181, $E155)=\"\", T156, INDEX('RAB input'!U$132:U$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!V$132:V$181, $E155)=\"\", U156, INDEX('RAB input'!V$132:V$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!W$132:W$181, $E155)=\"\", V156, INDEX('RAB input'!W$132:W$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!X$132:X$181, $E155)=\"\", W156, INDEX('RAB input'!X$132:X$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!Y$132:Y$181, $E155)=\"\", X156, INDEX('RAB input'!Y$132:Y$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!Z$132:Z$181, $E155)=\"\", Y156, INDEX('RAB input'!Z$132:Z$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AA$132:AA$181, $E155)=\"\", Z156, INDEX('RAB input'!AA$132:AA$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AB$132:AB$181, $E155)=\"\", AA156, INDEX('RAB input'!AB$132:AB$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AC$132:AC$181, $E155)=\"\", AB156, INDEX('RAB input'!AC$132:AC$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AD$132:AD$181, $E155)=\"\", AC156, INDEX('RAB input'!AD$132:AD$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AE$132:AE$181, $E155)=\"\", AD156, INDEX('RAB input'!AE$132:AE$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AF$132:AF$181, $E155)=\"\", AE156, INDEX('RAB input'!AF$132:AF$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AG$132:AG$181, $E155)=\"\", AF156, INDEX('RAB input'!AG$132:AG$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AH$132:AH$181, $E155)=\"\", AG156, INDEX('RAB input'!AH$132:AH$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AI$132:AI$181, $E155)=\"\", AH156, INDEX('RAB input'!AI$132:AI$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AJ$132:AJ$181, $E155)=\"\", AI156, INDEX('RAB input'!AJ$132:AJ$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AK$132:AK$181, $E155)=\"\", AJ156, INDEX('RAB input'!AK$132:AK$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AL$132:AL$181, $E155)=\"\", AK156, INDEX('RAB input'!AL$132:AL$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AM$132:AM$181, $E155)=\"\", AL156, INDEX('RAB input'!AM$132:AM$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AN$132:AN$181, $E155)=\"\", AM156, INDEX('RAB input'!AN$132:AN$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AO$132:AO$181, $E155)=\"\", AN156, INDEX('RAB input'!AO$132:AO$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AP$132:AP$181, $E155)=\"\", AO156, INDEX('RAB input'!AP$132:AP$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AQ$132:AQ$181, $E155)=\"\", AP156, INDEX('RAB input'!AQ$132:AQ$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AR$132:AR$181, $E155)=\"\", AQ156, INDEX('RAB input'!AR$132:AR$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AS$132:AS$181, $E155)=\"\", AR156, INDEX('RAB input'!AS$132:AS$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AT$132:AT$181, $E155)=\"\", AS156, INDEX('RAB input'!AT$132:AT$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AU$132:AU$181, $E155)=\"\", AT156, INDEX('RAB input'!AU$132:AU$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AV$132:AV$181, $E155)=\"\", AU156, INDEX('RAB input'!AV$132:AV$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AW$132:AW$181, $E155)=\"\", AV156, INDEX('RAB input'!AW$132:AW$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AX$132:AX$181, $E155)=\"\", AW156, INDEX('RAB input'!AX$132:AX$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AY$132:AY$181, $E155)=\"\", AX156, INDEX('RAB input'!AY$132:AY$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!AZ$132:AZ$181, $E155)=\"\", AY156, INDEX('RAB input'!AZ$132:AZ$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BA$132:BA$181, $E155)=\"\", AZ156, INDEX('RAB input'!BA$132:BA$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BB$132:BB$181, $E155)=\"\", BA156, INDEX('RAB input'!BB$132:BB$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BC$132:BC$181, $E155)=\"\", BB156, INDEX('RAB input'!BC$132:BC$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BD$132:BD$181, $E155)=\"\", BC156, INDEX('RAB input'!BD$132:BD$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BE$132:BE$181, $E155)=\"\", BD156, INDEX('RAB input'!BE$132:BE$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BF$132:BF$181, $E155)=\"\", BE156, INDEX('RAB input'!BF$132:BF$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BG$132:BG$181, $E155)=\"\", BF156, INDEX('RAB input'!BG$132:BG$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BH$132:BH$181, $E155)=\"\", BG156, INDEX('RAB input'!BH$132:BH$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BI$132:BI$181, $E155)=\"\", BH156, INDEX('RAB input'!BI$132:BI$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BJ$132:BJ$181, $E155)=\"\", BI156, INDEX('RAB input'!BJ$132:BJ$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BK$132:BK$181, $E155)=\"\", BJ156, INDEX('RAB input'!BK$132:BK$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BL$132:BL$181, $E155)=\"\", BK156, INDEX('RAB input'!BL$132:BL$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BM$132:BM$181, $E155)=\"\", BL156, INDEX('RAB input'!BM$132:BM$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BN$132:BN$181, $E155)=\"\", BM156, INDEX('RAB input'!BN$132:BN$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BO$132:BO$181, $E155)=\"\", BN156, INDEX('RAB input'!BO$132:BO$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BP$132:BP$181, $E155)=\"\", BO156, INDEX('RAB input'!BP$132:BP$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BQ$132:BQ$181, $E155)=\"\", BP156, INDEX('RAB input'!BQ$132:BQ$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BR$132:BR$181, $E155)=\"\", BQ156, INDEX('RAB input'!BR$132:BR$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BS$132:BS$181, $E155)=\"\", BR156, INDEX('RAB input'!BS$132:BS$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BT$132:BT$181, $E155)=\"\", BS156, INDEX('RAB input'!BT$132:BT$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BU$132:BU$181, $E155)=\"\", BT156, INDEX('RAB input'!BU$132:BU$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BV$132:BV$181, $E155)=\"\", BU156, INDEX('RAB input'!BV$132:BV$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BW$132:BW$181, $E155)=\"\", BV156, INDEX('RAB input'!BW$132:BW$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BX$132:BX$181, $E155)=\"\", BW156, INDEX('RAB input'!BX$132:BX$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BY$132:BY$181, $E155)=\"\", BX156, INDEX('RAB input'!BY$132:BY$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!BZ$132:BZ$181, $E155)=\"\", BY156, INDEX('RAB input'!BZ$132:BZ$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!CA$132:CA$181, $E155)=\"\", BZ156, INDEX('RAB input'!CA$132:CA$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!CB$132:CB$181, $E155)=\"\", CA156, INDEX('RAB input'!CB$132:CB$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!CC$132:CC$181, $E155)=\"\", CB156, INDEX('RAB input'!CC$132:CC$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!CD$132:CD$181, $E155)=\"\", CC156, INDEX('RAB input'!CD$132:CD$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!CE$132:CE$181, $E155)=\"\", CD156, INDEX('RAB input'!CE$132:CE$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!CF$132:CF$181, $E155)=\"\", CE156, INDEX('RAB input'!CF$132:CF$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!CG$132:CG$181, $E155)=\"\", CF156, INDEX('RAB input'!CG$132:CG$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!CH$132:CH$181, $E155)=\"\", CG156, INDEX('RAB input'!CH$132:CH$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!CI$132:CI$181, $E155)=\"\", CH156, INDEX('RAB input'!CI$132:CI$181, $E155))","v":45},{"$f":"IF(INDEX('RAB input'!CJ$132:CJ$181, $E155)=\"\", CI156, INDEX('RAB input'!CJ$132:CJ$181, $E155))","v":45}]
[null,null,null,null,{"$f":"E171","v":6},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E192)","v":"Depreciation of t-1 and t-2 adjustment 2001-02"},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=N$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:M193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:M193)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:M193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=O$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:N193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:N193)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:N193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=P$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:O193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:O193)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:O193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=Q$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:P193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:P193)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:P193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=R$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:Q193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:Q193)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:Q193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=S$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:R193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:R193)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:R193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=T$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:S193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:S193)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:S193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=U$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:T193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:T193)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:T193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=V$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:U193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:U193)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:U193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=W$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:V193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:V193)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:V193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=X$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:W193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:W193)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:W193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=Y$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:X193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:X193)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:X193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=Z$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:Y193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:Y193)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:Y193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AA$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:Z193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:Z193)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:Z193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AB$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AA193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AA193)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AA193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AC$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AB193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AB193)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AB193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AD$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AC193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AC193)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AC193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AE$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AD193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AD193)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AD193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AF$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AE193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AE193)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AE193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AG$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AF193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AF193)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AF193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AH$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AG193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AG193)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AG193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AI$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AH193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AH193)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AH193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AJ$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AI193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AI193)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AI193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AK$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AJ193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AJ193)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AJ193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AL$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AK193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AK193)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AK193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AM$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AL193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AL193)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AL193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AN$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AM193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AM193)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AM193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AO$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AN193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AN193)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AN193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AP$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AO193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AO193)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AO193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AQ$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AP193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AP193)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AP193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AR$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AQ193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AQ193)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AQ193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AS$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AR193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AR193)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AR193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AT$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AS193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AS193)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AS193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AU$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AT193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AT193)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AT193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AV$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AU193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AU193)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AU193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AW$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AV193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AV193)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AV193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AX$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AW193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AW193)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AW193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AY$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AX193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AX193)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AX193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=AZ$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AY193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AY193)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AY193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BA$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:AZ193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:AZ193)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:AZ193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BB$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BA193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BA193)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BA193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BC$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BB193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BB193)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BB193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BD$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BC193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BC193)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BC193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BE$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BD193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BD193)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BD193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BF$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BE193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BE193)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BE193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BG$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BF193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BF193)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BF193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BH$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BG193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BG193)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BG193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BI$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BH193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BH193)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BH193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BJ$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BI193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BI193)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BI193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BK$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BJ193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BJ193)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BJ193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BL$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BK193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BK193)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BK193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BM$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BL193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BL193)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BL193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BN$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BM193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BM193)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BM193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BO$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BN193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BN193)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BN193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BP$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BO193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BO193)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BO193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BQ$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BP193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BP193)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BP193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BR$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BQ193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BQ193)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BQ193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BS$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BR193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BR193)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BR193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BT$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BS193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BS193)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BS193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BU$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BT193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BT193)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BT193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BV$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BU193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BU193)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BU193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BW$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BV193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BV193)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BV193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BX$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BW193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BW193)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BW193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BY$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BX193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BX193)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BX193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=BZ$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BY193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BY193)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BY193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=CA$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:BZ193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:BZ193)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:BZ193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=CB$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:CA193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:CA193)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:CA193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=CC$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:CB193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:CB193)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:CB193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=CD$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:CC193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:CC193)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:CC193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=CE$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:CD193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:CD193)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:CD193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=CF$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:CE193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:CE193)),\nIF(CF$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:CE193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=CG$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:CF193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:CF193)),\nIF(CG$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:CF193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=CH$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:CG193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:CG193)),\nIF(CH$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:CG193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=CI$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:CH193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:CH193)),\nIF(CI$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:CH193)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E192)+$E165>=CJ$5, 0,\nIF(AND(OFFSET($G157, -$E165, $E192)<>0, OFFSET($G159, -$E165, $E192)=0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)-SUM($G193:CI193)),\nIF(AND(OFFSET($G157, -$E165, $E192)=0, OFFSET($G159, -$E165, $E192)<>0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G160, -$E165, $E192)+$E192, IFERROR(OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G159, -$E165, $E192)-SUM($G193:CI193)),\nIF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E192)<OFFSET($G158, -$E165, $E192)+$E192, IFERROR(OFFSET($G157, -$E165, $E192)/OFFSET($G158, -$E165, $E192)+OFFSET($G159, -$E165, $E192)/OFFSET($G160, -$E165, $E192), 0), OFFSET($G157, -$E165, $E192)+OFFSET($G159, -$E165, $E192)-SUM($G193:CI193)))))), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E185)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AB$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AA219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AC$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AB219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AD$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AC219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AE$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AD219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AF$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AE219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AG$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AF219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AH$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AG219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AI$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AH219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AI219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AK$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AJ219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AL$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AK219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AM$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AL219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AN$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AM219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AO$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AN219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AP$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AO219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AP219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AR$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AQ219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AS$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AR219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AT$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AS219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AU$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AT219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AV$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AU219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AW$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AV219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AX$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AW219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AY$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AX219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AY219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BA$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:AZ219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BB$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BA219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BC$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BB219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BD$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BC219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BE$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BD219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BF$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BE219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BG$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BF219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BH$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BG219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BI$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BH219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BI219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BK$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BJ219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BL$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BK219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BM$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BL219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BN$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BM219)))","v":0.9704001589051936},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BO$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BN219)))","v":0.72681341634369545},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BP$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BO219)))","v":0},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BP219)))","v":0},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BR$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BQ219)))","v":0},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BS$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BR219)))","v":0},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BT$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BS219)))","v":0},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BU$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BT219)))","v":0},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BV$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BU219)))","v":0},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BW$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BV219)))","v":0},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BX$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BW219)))","v":0},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BY$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BX219)))","v":0},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BY219)))","v":0},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(CA$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:BZ219)))","v":0},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(CB$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:CA219)))","v":0},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(CC$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:CB219)))","v":0},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(CD$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:CC219)))","v":0},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(CE$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:CD219)))","v":0},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(CF$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:CE219)))","v":0},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(CG$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:CF219)))","v":0},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(CH$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:CG219)))","v":0},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(CI$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:CH219)))","v":0},{"$f":"IF(OR(OFFSET($G180, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=0, OFFSET($G181, -$E184, $E185)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G181, -$E184, $E185)+$E185, IFERROR(OFFSET($G180, -$E184, $E185)/OFFSET($G181, -$E184, $E185), 0), OFFSET($G180, -$E184, $E185)-SUM($G219:CI219)))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E248)","v":"Depreciation of net capex 2010-11"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>Q$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:P248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>R$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:Q248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>S$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:R248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>T$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:S248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>U$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:T248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>V$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:U248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>W$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:V248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>X$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:W248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>Y$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:X248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>Z$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:Y248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AA$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:Z248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AB$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AA248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AC$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AB248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AD$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AC248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AE$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AD248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AF$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AE248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AG$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AF248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AH$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AG248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AI$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AH248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AJ$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AI248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AK$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AJ248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AL$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AK248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AM$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AL248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AN$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AM248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AO$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AN248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AP$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AO248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AQ$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AP248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AR$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AQ248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AS$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AR248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AT$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AS248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AU$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AT248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AV$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AU248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AW$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AV248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AX$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AW248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AY$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AX248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>AZ$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AY248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BA$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:AZ248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BB$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BA248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BC$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BB248))))","v":9.7191522719310857E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BD$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BC248))))","v":9.7191522719310836E-4},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BE$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BD248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BF$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BE248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BG$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BF248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BH$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BG248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BI$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BH248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BJ$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BI248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BK$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BJ248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BL$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BK248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BM$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BL248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BN$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BM248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BO$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BN248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BP$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BO248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BQ$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BP248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BR$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BQ248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BS$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BR248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BT$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BS248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BU$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BT248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BV$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BU248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BW$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BV248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BX$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BW248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BY$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BX248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>BZ$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BY248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>CA$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:BZ248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>CB$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:CA248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>CC$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:CB248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>CD$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:CC248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>CE$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:CD248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>CF$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:CE248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>CG$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:CF248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>CH$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:CG248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>CI$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:CH248))))","v":0},{"$f":"IF(OFFSET($G239, -$E248, $E248)=\"n/a\",0,IF(OFFSET($G239,-$E248,$E248)+$E248>CJ$5,IFERROR((OFFSET($G238,-$E248,$E248)/(OFFSET($G239,-$E248,$E248))),0),(OFFSET($G238,-$E248,$E248)-SUM($G248:CI248))))","v":0}]
[null,null,null,null,{"$f":"E270+5","v":25},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E270)","v":"Depreciation of t-1 and t-2 adjustment 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=AG$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:AF271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:AF271)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:AF271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=AH$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:AG271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:AG271)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:AG271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=AI$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:AH271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:AH271)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:AH271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=AJ$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:AI271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:AI271)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:AI271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=AK$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:AJ271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:AJ271)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:AJ271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=AL$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:AK271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:AK271)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:AK271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=AM$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:AL271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:AL271)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:AL271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=AN$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:AM271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:AM271)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:AM271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=AO$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:AN271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:AN271)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:AN271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=AP$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:AO271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:AO271)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:AO271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=AQ$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:AP271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:AP271)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:AP271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=AR$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:AQ271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:AQ271)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:AQ271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=AS$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:AR271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:AR271)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:AR271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=AT$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:AS271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:AS271)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:AS271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=AU$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:AT271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:AT271)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:AT271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=AV$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:AU271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:AU271)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:AU271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=AW$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:AV271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:AV271)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:AV271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=AX$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:AW271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:AW271)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:AW271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=AY$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:AX271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:AX271)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:AX271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=AZ$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:AY271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:AY271)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:AY271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BA$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:AZ271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:AZ271)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:AZ271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BB$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BA271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BA271)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BA271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BC$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BB271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BB271)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BB271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BD$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BC271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BC271)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BC271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BE$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BD271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BD271)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BD271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BF$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BE271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BE271)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BE271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BG$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BF271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BF271)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BF271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BH$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BG271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BG271)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BG271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BI$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BH271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BH271)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BH271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BJ$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BI271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BI271)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BI271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BK$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BJ271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BJ271)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BJ271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BL$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BK271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BK271)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BK271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BM$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BL271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BL271)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BL271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BN$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BM271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BM271)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BM271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BO$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BN271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BN271)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BN271)))))), 0)","v":2.2353910512360325E-3},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BP$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BO271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BO271)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BO271)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BQ$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BP271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BP271)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BP271)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BR$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BQ271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BQ271)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BQ271)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BS$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BR271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BR271)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BR271)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BT$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BS271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BS271)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BS271)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BU$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BT271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BT271)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BT271)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BV$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BU271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BU271)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BU271)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BW$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BV271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BV271)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BV271)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BX$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BW271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BW271)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BW271)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BY$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BX271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BX271)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BX271)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=BZ$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BY271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BY271)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BY271)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=CA$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:BZ271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:BZ271)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:BZ271)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=CB$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:CA271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:CA271)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:CA271)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=CC$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:CB271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:CB271)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:CB271)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=CD$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:CC271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:CC271)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:CC271)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=CE$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:CD271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:CD271)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:CD271)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=CF$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:CE271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:CE271)),\nIF(CF$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:CE271)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=CG$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:CF271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:CF271)),\nIF(CG$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:CF271)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=CH$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:CG271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:CG271)),\nIF(CH$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:CG271)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=CI$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:CH271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:CH271)),\nIF(CI$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:CH271)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E270)+$E243>=CJ$5, 0,\nIF(AND(OFFSET($G235, -$E243, $E270)<>0, OFFSET($G237, -$E243, $E270)=0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)-SUM($G271:CI271)),\nIF(AND(OFFSET($G235, -$E243, $E270)=0, OFFSET($G237, -$E243, $E270)<>0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G238, -$E243, $E270)+$E270, IFERROR(OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G237, -$E243, $E270)-SUM($G271:CI271)),\nIF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E270)<OFFSET($G236, -$E243, $E270)+$E270, IFERROR(OFFSET($G235, -$E243, $E270)/OFFSET($G236, -$E243, $E270)+OFFSET($G237, -$E243, $E270)/OFFSET($G238, -$E243, $E270), 0), OFFSET($G235, -$E243, $E270)+OFFSET($G237, -$E243, $E270)-SUM($G271:CI271)))))), 0)","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E314)","v":"Depreciation of asset adjustments - RAB 2002-03"},null,null,{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(I$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:H348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(J$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:I348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(K$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:J348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(L$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:K348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(M$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:L348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(N$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:M348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(O$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:N348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(P$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:O348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(Q$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:P348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(R$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:Q348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(S$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:R348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(T$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:S348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(U$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:T348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(V$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:U348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(W$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:V348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(X$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:W348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(Y$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:X348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(Z$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:Y348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AA$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:Z348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AB$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AA348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AC$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AB348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AD$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AC348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AE$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AD348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AF$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AE348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AG$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AF348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AH$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AG348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AI$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AH348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AI348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AK$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AJ348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AL$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AK348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AM$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AL348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AN$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AM348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AO$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AN348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AP$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AO348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AP348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AR$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AQ348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AS$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AR348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AT$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AS348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AU$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AT348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AV$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AU348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AW$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AV348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AX$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AW348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AY$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AX348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AY348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BA$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:AZ348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BB$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BA348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BC$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BB348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BD$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BC348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BE$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BD348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BF$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BE348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BG$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BF348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BH$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BG348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BI$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BH348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BI348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BK$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BJ348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BL$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BK348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BM$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BL348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BN$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BM348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BO$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BN348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BP$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BO348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BP348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BR$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BQ348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BS$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BR348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BT$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BS348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BU$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BT348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BV$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BU348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BW$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BV348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BX$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BW348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BY$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BX348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BY348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(CA$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:BZ348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(CB$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:CA348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(CC$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:CB348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(CD$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:CC348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(CE$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:CD348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(CF$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:CE348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(CG$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:CF348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(CH$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:CG348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(CI$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:CH348)))","v":0},{"$f":"IF(OR(OFFSET($G309, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=0, OFFSET($G310, -$E313, $E314)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G310, -$E313, $E314)+$E314, IFERROR(OFFSET($G309, -$E313, $E314)/OFFSET($G310, -$E313, $E314), 0), OFFSET($G309, -$E313, $E314)-SUM($G348:CI348)))","v":0}]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$24:$E$73, MATCH($E303, 'RAB input'!$D$24:$D$73, 0)) & \" - depreciation\"","v":"Towers and Conductor - depreciation"},null,{"$f":"SUM(H313:H373)","v":30.532758938365966},30.759319547512696,30.983913024854928,31.226020258310726,31.325179312896751,31.333806167856565,31.463634354179739,31.543406194997594,31.811255106894812,31.937428782113741,32.488783982931722,32.984315866949402,33.393912596927706,33.695732861974065,33.919358128135912,34.26790822208163,34.558367682534382,34.665848938541373,34.898941982930467,35.224193949481538,34.519528281367378,34.536043441292371,34.573874799089886,35.102465393878752,35.54624653160112,36.746034898842822,36.746034898842822,36.746034898842822,36.746034898842822,36.746034898842822,36.746034898842822,36.746034898842822,{"$f":"SUM(AN313:AN373)","v":36.746034898842822},29.112845164250903,6.2132759604768646,6.2132759604768646,6.2132759604768646,6.2132759604768646,6.2132759604768646,6.2132759604768646,6.2132759604768646,6.2132759604768646,6.2132759604768646,6.4081913671615283,7.3211968949266755,7.3211968949266755,7.3211968949266755,7.3211968949266755,7.3211968949266755,7.3211968949266755,7.3211968949266755,7.3211968949266755,7.3211968949266755,7.3211968949266755,7.3211968949266755,7.3211968949266755,7.3211968949266755,7.3211968949266755,7.3211968949266755,7.3211968949266755,7.2929683994820893,7.0005413009647173,6.7759478236224995,6.5338405901666858,{"$f":"SUM(BT313:BT373)","v":6.4346815355806628},6.4084237749208945,6.3355981446063332,6.2558263037884849,5.9879773918912651,5.8618037166722896,5.2982570654363652,4.7256426624068704,4.3707692669351408,4.0689490018887939,3.8453237357269288,3.5660856886429873,3.2756262281902515,3.1681449721832751,2.935051927794158,2.6097999612430733,2.2277735111390258]
[null,null,null,null,16,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E403)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>X$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:W403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>Y$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:X403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>Z$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:Y403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AA$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:Z403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AB$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AA403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AC$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AB403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AD$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AC403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AE$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AD403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AF$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AE403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AG$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AF403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AH$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AG403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AI$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AH403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AJ$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AI403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AK$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AJ403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AL$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AK403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AM$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AL403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AN$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AM403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AO$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AN403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AP$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AO403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AQ$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AP403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AR$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AQ403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AS$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AR403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AT$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AS403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AU$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AT403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AV$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AU403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AW$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AV403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AX$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AW403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AY$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AX403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>AZ$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AY403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BA$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:AZ403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BB$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BA403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BC$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BB403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BD$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BC403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BE$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BD403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BF$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BE403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BG$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BF403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BH$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BG403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BI$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BH403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BJ$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BI403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BK$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BJ403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BL$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BK403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BM$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BL403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BN$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BM403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BO$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BN403))))","v":0.24424364351577646},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BP$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BO403))))","v":0.24424364351576955},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BQ$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BP403))))","v":0},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BR$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BQ403))))","v":0},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BS$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BR403))))","v":0},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BT$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BS403))))","v":0},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BU$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BT403))))","v":0},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BV$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BU403))))","v":0},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BW$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BV403))))","v":0},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BX$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BW403))))","v":0},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BY$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BX403))))","v":0},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>BZ$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BY403))))","v":0},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>CA$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:BZ403))))","v":0},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>CB$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:CA403))))","v":0},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>CC$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:CB403))))","v":0},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>CD$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:CC403))))","v":0},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>CE$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:CD403))))","v":0},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>CF$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:CE403))))","v":0},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>CG$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:CF403))))","v":0},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>CH$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:CG403))))","v":0},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>CI$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:CH403))))","v":0},{"$f":"IF(OFFSET($G394, -$E403, $E403)=\"n/a\",0,IF(OFFSET($G394,-$E403,$E403)+$E403>CJ$5,IFERROR((OFFSET($G393,-$E403,$E403)/(OFFSET($G394,-$E403,$E403))),0),(OFFSET($G393,-$E403,$E403)-SUM($G403:CI403))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E392)","v":"Depreciation of asset adjustments - RAB 2006-07"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(M$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:L426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(N$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:M426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(O$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:N426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(P$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:O426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(Q$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:P426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(R$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:Q426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(S$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:R426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(T$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:S426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(U$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:T426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(V$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:U426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(W$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:V426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(X$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:W426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(Y$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:X426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(Z$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:Y426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AA$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:Z426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AB$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AA426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AC$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AB426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AD$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AC426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AE$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AD426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AF$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AE426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AG$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AF426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AH$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AG426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AI$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AH426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AI426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AK$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AJ426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AL$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AK426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AM$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AL426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AN$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AM426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AO$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AN426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AP$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AO426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AP426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AR$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AQ426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AS$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AR426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AT$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AS426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AU$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AT426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AV$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AU426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AW$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AV426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AX$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AW426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AY$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AX426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AY426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BA$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:AZ426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BB$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BA426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BC$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BB426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BD$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BC426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BE$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BD426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BF$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BE426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BG$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BF426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BH$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BG426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BI$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BH426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BI426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BK$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BJ426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BL$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BK426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BM$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BL426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BN$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BM426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BO$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BN426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BP$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BO426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BP426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BR$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BQ426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BS$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BR426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BT$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BS426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BU$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BT426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BV$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BU426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BW$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BV426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BX$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BW426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BY$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BX426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BY426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(CA$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:BZ426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(CB$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:CA426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(CC$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:CB426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(CD$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:CC426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(CE$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:CD426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(CF$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:CE426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(CG$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:CF426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(CH$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:CG426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(CI$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:CH426)))","v":0},{"$f":"IF(OR(OFFSET($G387, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=0, OFFSET($G388, -$E391, $E392)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G388, -$E391, $E392)+$E392, IFERROR(OFFSET($G387, -$E391, $E392)/OFFSET($G388, -$E391, $E392), 0), OFFSET($G387, -$E391, $E392)-SUM($G426:CI426)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E404)","v":"Depreciation of asset adjustments - RAB 2018-19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(Y$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:X438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(Z$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:Y438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AA$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:Z438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AB$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AA438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AC$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AB438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AD$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AC438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AE$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AD438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AF$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AE438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AG$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AF438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AH$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AG438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AI$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AH438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AI438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AK$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AJ438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AL$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AK438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AM$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AL438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AN$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AM438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AO$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AN438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AP$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AO438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AP438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AR$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AQ438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AS$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AR438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AT$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AS438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AU$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AT438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AV$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AU438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AW$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AV438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AX$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AW438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AY$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AX438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AY438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BA$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:AZ438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BB$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BA438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BC$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BB438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BD$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BC438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BE$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BD438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BF$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BE438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BG$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BF438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BH$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BG438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BI$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BH438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BI438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BK$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BJ438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BL$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BK438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BM$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BL438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BN$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BM438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BO$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BN438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BP$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BO438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BP438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BR$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BQ438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BS$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BR438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BT$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BS438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BU$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BT438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BV$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BU438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BW$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BV438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BX$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BW438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BY$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BX438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BY438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(CA$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:BZ438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(CB$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:CA438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(CC$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:CB438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(CD$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:CC438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(CE$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:CD438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(CF$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:CE438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(CG$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:CF438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(CH$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:CG438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(CI$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:CH438)))","v":0},{"$f":"IF(OR(OFFSET($G399, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=0, OFFSET($G400, -$E403, $E404)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G400, -$E403, $E404)+$E404, IFERROR(OFFSET($G399, -$E403, $E404)/OFFSET($G400, -$E403, $E404), 0), OFFSET($G399, -$E403, $E404)-SUM($G438:CI438)))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E467)","v":"Depreciation of net capex 2007-08"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>N$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:M467))))","v":6.8718177397490143E-2},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>O$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:N467))))","v":6.8718177397490143E-2},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>P$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:O467))))","v":6.8718177397490143E-2},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>Q$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:P467))))","v":6.8718177397490143E-2},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>R$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:Q467))))","v":6.8718177397490143E-2},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>S$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:R467))))","v":6.8718177397490143E-2},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>T$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:S467))))","v":6.8718177397490143E-2},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>U$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:T467))))","v":6.8718177397490143E-2},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>V$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:U467))))","v":6.8718177397490143E-2},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>W$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:V467))))","v":6.8718177397490143E-2},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>X$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:W467))))","v":6.8718177397490143E-2},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>Y$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:X467))))","v":6.8718177397490143E-2},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>Z$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:Y467))))","v":6.8718177397490143E-2},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AA$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:Z467))))","v":6.8718177397490143E-2},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AB$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AA467))))","v":6.8718177397490532E-2},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AC$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AB467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AD$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AC467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AE$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AD467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AF$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AE467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AG$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AF467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AH$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AG467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AI$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AH467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AJ$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AI467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AK$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AJ467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AL$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AK467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AM$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AL467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AN$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AM467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AO$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AN467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AP$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AO467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AQ$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AP467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AR$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AQ467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AS$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AR467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AT$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AS467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AU$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AT467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AV$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AU467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AW$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AV467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AX$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AW467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AY$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AX467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>AZ$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AY467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BA$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:AZ467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BB$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BA467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BC$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BB467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BD$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BC467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BE$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BD467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BF$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BE467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BG$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BF467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BH$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BG467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BI$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BH467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BJ$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BI467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BK$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BJ467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BL$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BK467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BM$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BL467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BN$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BM467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BO$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BN467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BP$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BO467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BQ$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BP467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BR$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BQ467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BS$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BR467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BT$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BS467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BU$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BT467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BV$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BU467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BW$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BV467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BX$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BW467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BY$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BX467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>BZ$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BY467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>CA$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:BZ467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>CB$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:CA467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>CC$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:CB467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>CD$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:CC467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>CE$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:CD467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>CF$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:CE467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>CG$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:CF467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>CH$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:CG467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>CI$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:CH467))))","v":0},{"$f":"IF(OFFSET($G458, -$E467, $E467)=\"n/a\",0,IF(OFFSET($G458,-$E467,$E467)+$E467>CJ$5,IFERROR((OFFSET($G457,-$E467,$E467)/(OFFSET($G458,-$E467,$E467))),0),(OFFSET($G457,-$E467,$E467)-SUM($G467:CI467))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E470)","v":"Depreciation of asset adjustments - RAB 2010-11"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(Q$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:P504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(R$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:Q504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(S$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:R504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(T$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:S504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(U$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:T504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(V$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:U504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(W$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:V504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(X$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:W504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(Y$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:X504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(Z$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:Y504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AA$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:Z504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AB$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AA504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AC$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AB504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AD$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AC504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AE$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AD504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AF$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AE504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AG$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AF504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AH$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AG504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AI$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AH504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AI504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AK$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AJ504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AL$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AK504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AM$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AL504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AN$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AM504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AO$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AN504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AP$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AO504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AP504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AR$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AQ504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AS$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AR504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AT$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AS504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AU$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AT504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AV$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AU504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AW$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AV504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AX$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AW504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AY$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AX504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AY504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BA$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:AZ504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BB$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BA504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BC$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BB504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BD$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BC504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BE$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BD504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BF$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BE504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BG$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BF504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BH$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BG504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BI$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BH504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BI504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BK$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BJ504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BL$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BK504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BM$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BL504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BN$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BM504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BO$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BN504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BP$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BO504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BP504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BR$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BQ504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BS$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BR504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BT$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BS504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BU$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BT504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BV$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BU504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BW$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BV504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BX$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BW504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BY$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BX504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BY504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(CA$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:BZ504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(CB$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:CA504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(CC$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:CB504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(CD$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:CC504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(CE$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:CD504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(CF$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:CE504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(CG$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:CF504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(CH$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:CG504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(CI$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:CH504)))","v":0},{"$f":"IF(OR(OFFSET($G465, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=0, OFFSET($G466, -$E469, $E470)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G466, -$E469, $E470)+$E470, IFERROR(OFFSET($G465, -$E469, $E470)/OFFSET($G466, -$E469, $E470), 0), OFFSET($G465, -$E469, $E470)-SUM($G504:CI504)))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G529<>0, IF(G526<>\"n/a\", INDEX('RAB input'!$F$132:$F$181, $E525)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H529<>0, IF(H526<>\"n/a\", H526-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I529<>0, IF(I526<>\"n/a\", I526-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J529<>0, IF(J526<>\"n/a\", J526-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K529<>0, IF(K526<>\"n/a\", K526-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L529<>0, IF(L526<>\"n/a\", L526-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M529<>0, IF(M526<>\"n/a\", M526-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N529<>0, IF(N526<>\"n/a\", N526-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O529<>0, IF(O526<>\"n/a\", O526-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P529<>0, IF(P526<>\"n/a\", P526-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q529<>0, IF(Q526<>\"n/a\", Q526-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R529<>0, IF(R526<>\"n/a\", R526-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S529<>0, IF(S526<>\"n/a\", S526-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T529<>0, IF(T526<>\"n/a\", T526-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U529<>0, IF(U526<>\"n/a\", U526-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V529<>0, IF(V526<>\"n/a\", V526-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W529<>0, IF(W526<>\"n/a\", W526-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X529<>0, IF(X526<>\"n/a\", X526-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y529<>0, IF(Y526<>\"n/a\", Y526-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z529<>0, IF(Z526<>\"n/a\", Z526-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA529<>0, IF(AA526<>\"n/a\", AA526-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB529<>0, IF(AB526<>\"n/a\", AB526-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC529<>0, IF(AC526<>\"n/a\", AC526-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD529<>0, IF(AD526<>\"n/a\", AD526-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE529<>0, IF(AE526<>\"n/a\", AE526-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF529<>0, IF(AF526<>\"n/a\", AF526-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG529<>0, IF(AG526<>\"n/a\", AG526-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH529<>0, IF(AH526<>\"n/a\", AH526-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI529<>0, IF(AI526<>\"n/a\", AI526-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ529<>0, IF(AJ526<>\"n/a\", AJ526-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK529<>0, IF(AK526<>\"n/a\", AK526-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL529<>0, IF(AL526<>\"n/a\", AL526-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM529<>0, IF(AM526<>\"n/a\", AM526-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN529<>0, IF(AN526<>\"n/a\", AN526-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO529<>0, IF(AO526<>\"n/a\", AO526-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP529<>0, IF(AP526<>\"n/a\", AP526-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ529<>0, IF(AQ526<>\"n/a\", AQ526-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR529<>0, IF(AR526<>\"n/a\", AR526-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS529<>0, IF(AS526<>\"n/a\", AS526-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT529<>0, IF(AT526<>\"n/a\", AT526-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU529<>0, IF(AU526<>\"n/a\", AU526-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV529<>0, IF(AV526<>\"n/a\", AV526-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW529<>0, IF(AW526<>\"n/a\", AW526-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX529<>0, IF(AX526<>\"n/a\", AX526-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY529<>0, IF(AY526<>\"n/a\", AY526-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ529<>0, IF(AZ526<>\"n/a\", AZ526-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA529<>0, IF(BA526<>\"n/a\", BA526-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB529<>0, IF(BB526<>\"n/a\", BB526-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC529<>0, IF(BC526<>\"n/a\", BC526-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD529<>0, IF(BD526<>\"n/a\", BD526-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE529<>0, IF(BE526<>\"n/a\", BE526-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF529<>0, IF(BF526<>\"n/a\", BF526-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG529<>0, IF(BG526<>\"n/a\", BG526-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH529<>0, IF(BH526<>\"n/a\", BH526-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI529<>0, IF(BI526<>\"n/a\", BI526-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ529<>0, IF(BJ526<>\"n/a\", BJ526-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK529<>0, IF(BK526<>\"n/a\", BK526-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL529<>0, IF(BL526<>\"n/a\", BL526-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM529<>0, IF(BM526<>\"n/a\", BM526-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN529<>0, IF(BN526<>\"n/a\", BN526-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO529<>0, IF(BO526<>\"n/a\", BO526-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP529<>0, IF(BP526<>\"n/a\", BP526-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ529<>0, IF(BQ526<>\"n/a\", BQ526-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR529<>0, IF(BR526<>\"n/a\", BR526-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS529<>0, IF(BS526<>\"n/a\", BS526-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT529<>0, IF(BT526<>\"n/a\", BT526-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU529<>0, IF(BU526<>\"n/a\", BU526-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BV529<>0, IF(BV526<>\"n/a\", BV526-'RAB input'!BW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BW529<>0, IF(BW526<>\"n/a\", BW526-'RAB input'!BX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BX529<>0, IF(BX526<>\"n/a\", BX526-'RAB input'!BY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BY529<>0, IF(BY526<>\"n/a\", BY526-'RAB input'!BZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BZ529<>0, IF(BZ526<>\"n/a\", BZ526-'RAB input'!CA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CA529<>0, IF(CA526<>\"n/a\", CA526-'RAB input'!CB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CB529<>0, IF(CB526<>\"n/a\", CB526-'RAB input'!CC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CC529<>0, IF(CC526<>\"n/a\", CC526-'RAB input'!CD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CD529<>0, IF(CD526<>\"n/a\", CD526-'RAB input'!CE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CE529<>0, IF(CE526<>\"n/a\", CE526-'RAB input'!CF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CF529<>0, IF(CF526<>\"n/a\", CF526-'RAB input'!CG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CG529<>0, IF(CG526<>\"n/a\", CG526-'RAB input'!CH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CH529<>0, IF(CH526<>\"n/a\", CH526-'RAB input'!CI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CI529<>0, IF(CI526<>\"n/a\", CI526-'RAB input'!CJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CJ529<>0, IF(CJ526<>\"n/a\", CJ526-'RAB input'!CK$11-1, \"n/a\"), 0)","v":0}]
[null,null,null,null,17,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E552)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>Y$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:X552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>Z$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:Y552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AA$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:Z552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AB$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AA552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AC$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AB552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AD$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AC552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AE$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AD552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AF$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AE552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AG$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AF552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AH$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AG552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AI$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AH552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AJ$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AI552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AK$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AJ552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AL$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AK552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AM$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AL552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AN$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AM552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AO$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AN552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AP$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AO552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AQ$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AP552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AR$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AQ552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AS$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AR552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AT$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AS552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AU$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AT552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AV$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AU552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AW$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AV552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AX$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AW552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AY$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AX552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>AZ$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AY552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BA$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:AZ552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BB$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BA552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BC$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BB552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BD$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BC552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BE$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BD552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BF$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BE552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BG$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BF552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BH$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BG552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BI$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BH552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BJ$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BI552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BK$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BJ552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BL$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BK552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BM$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BL552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BN$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BM552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BO$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BN552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BP$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BO552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BQ$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BP552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BR$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BQ552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BS$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BR552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BT$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BS552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BU$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BT552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BV$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BU552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BW$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BV552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BX$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BW552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BY$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BX552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>BZ$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BY552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>CA$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:BZ552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>CB$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:CA552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>CC$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:CB552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>CD$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:CC552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>CE$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:CD552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>CF$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:CE552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>CG$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:CF552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>CH$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:CG552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>CI$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:CH552))))","v":0},{"$f":"IF(OFFSET($G543, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G543,-$E552,$E552)+$E552>CJ$5,IFERROR((OFFSET($G542,-$E552,$E552)/(OFFSET($G543,-$E552,$E552))),0),(OFFSET($G542,-$E552,$E552)-SUM($G552:CI552))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E559)","v":"Depreciation of asset adjustments - RAB 2025-26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(AF$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:AE593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(AG$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:AF593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(AH$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:AG593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(AI$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:AH593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:AI593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(AK$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:AJ593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(AL$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:AK593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(AM$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:AL593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(AN$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:AM593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(AO$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:AN593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(AP$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:AO593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:AP593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(AR$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:AQ593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(AS$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:AR593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(AT$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:AS593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(AU$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:AT593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(AV$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:AU593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(AW$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:AV593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(AX$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:AW593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(AY$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:AX593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:AY593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BA$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:AZ593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BB$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BA593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BC$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BB593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BD$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BC593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BE$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BD593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BF$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BE593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BG$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BF593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BH$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BG593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BI$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BH593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BI593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BK$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BJ593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BL$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BK593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BM$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BL593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BN$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BM593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BO$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BN593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BP$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BO593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BP593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BR$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BQ593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BS$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BR593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BT$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BS593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BU$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BT593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BV$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BU593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BW$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BV593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BX$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BW593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BY$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BX593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BY593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(CA$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:BZ593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(CB$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:CA593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(CC$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:CB593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(CD$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:CC593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(CE$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:CD593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(CF$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:CE593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(CG$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:CF593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(CH$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:CG593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(CI$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:CH593)))","v":0},{"$f":"IF(OR(OFFSET($G554, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=0, OFFSET($G555, -$E558, $E559)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G555, -$E558, $E559)+$E559, IFERROR(OFFSET($G554, -$E558, $E559)/OFFSET($G555, -$E558, $E559), 0), OFFSET($G554, -$E558, $E559)-SUM($G593:CI593)))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E622)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>U$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:T622))))","v":0.57211089904090096},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>V$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:U622))))","v":0.57211089904090096},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>W$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:V622))))","v":0.57211089904090096},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>X$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:W622))))","v":0.57211089904090096},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>Y$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:X622))))","v":0.57211089904090118},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>Z$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:Y622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AA$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:Z622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AB$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AA622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AC$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AB622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AD$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AC622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AE$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AD622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AF$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AE622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AG$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AF622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AH$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AG622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AI$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AH622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AJ$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AI622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AK$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AJ622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AL$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AK622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AM$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AL622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AN$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AM622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AO$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AN622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AP$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AO622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AQ$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AP622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AR$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AQ622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AS$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AR622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AT$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AS622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AU$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AT622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AV$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AU622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AW$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AV622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AX$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AW622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AY$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AX622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>AZ$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AY622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BA$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:AZ622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BB$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BA622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BC$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BB622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BD$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BC622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BE$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BD622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BF$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BE622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BG$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BF622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BH$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BG622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BI$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BH622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BJ$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BI622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BK$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BJ622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BL$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BK622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BM$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BL622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BN$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BM622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BO$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BN622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BP$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BO622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BQ$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BP622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BR$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BQ622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BS$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BR622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BT$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BS622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BU$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BT622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BV$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BU622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BW$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BV622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BX$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BW622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BY$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BX622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>BZ$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BY622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>CA$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:BZ622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>CB$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:CA622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>CC$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:CB622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>CD$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:CC622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>CE$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:CD622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>CF$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:CE622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>CG$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:CF622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>CH$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:CG622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>CI$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:CH622))))","v":0},{"$f":"IF(OFFSET($G613, -$E622, $E622)=\"n/a\",0,IF(OFFSET($G613,-$E622,$E622)+$E622>CJ$5,IFERROR((OFFSET($G612,-$E622,$E622)/(OFFSET($G613,-$E622,$E622))),0),(OFFSET($G612,-$E622,$E622)-SUM($G622:CI622))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E625)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(X$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:W659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(Y$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:X659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(Z$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:Y659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AA$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:Z659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AB$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AA659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AC$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AB659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AD$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AC659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AE$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AD659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AF$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AE659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AG$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AF659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AH$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AG659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AI$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AH659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AI659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AK$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AJ659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AL$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AK659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AM$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AL659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AN$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AM659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AO$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AN659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AP$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AO659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AP659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AR$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AQ659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AS$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AR659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AT$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AS659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AU$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AT659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AV$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AU659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AW$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AV659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AX$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AW659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AY$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AX659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AY659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BA$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:AZ659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BB$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BA659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BC$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BB659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BD$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BC659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BE$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BD659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BF$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BE659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BG$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BF659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BH$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BG659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BI$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BH659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BI659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BK$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BJ659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BL$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BK659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BM$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BL659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BN$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BM659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BO$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BN659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BP$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BO659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BP659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BR$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BQ659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BS$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BR659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BT$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BS659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BU$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BT659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BV$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BU659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BW$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BV659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BX$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BW659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BY$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BX659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BY659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(CA$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:BZ659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(CB$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:CA659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(CC$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:CB659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(CD$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:CC659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(CE$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:CD659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(CF$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:CE659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(CG$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:CF659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(CH$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:CG659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(CI$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:CH659)))","v":0},{"$f":"IF(OR(OFFSET($G620, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=0, OFFSET($G621, -$E624, $E625)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G621, -$E624, $E625)+$E625, IFERROR(OFFSET($G620, -$E624, $E625)/OFFSET($G621, -$E624, $E625), 0), OFFSET($G620, -$E624, $E625)-SUM($G659:CI659)))","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E685)","v":"Depreciation of net capex 2003-04"},null,null,null,{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>J$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:I685))))","v":4.0291908520045931E-2},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>K$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:J685))))","v":4.0291908520045931E-2},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>L$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:K685))))","v":4.0291908520045931E-2},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>M$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:L685))))","v":4.0291908520045931E-2},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>N$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:M685))))","v":4.0291908520045931E-2},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>O$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:N685))))","v":4.0291908520045931E-2},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>P$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:O685))))","v":4.0291908520045931E-2},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>Q$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:P685))))","v":4.0291908520045931E-2},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>R$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:Q685))))","v":4.0291908520045931E-2},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>S$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:R685))))","v":4.0291908520045938E-2},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>T$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:S685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>U$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:T685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>V$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:U685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>W$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:V685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>X$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:W685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>Y$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:X685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>Z$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:Y685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AA$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:Z685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AB$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AA685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AC$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AB685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AD$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AC685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AE$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AD685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AF$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AE685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AG$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AF685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AH$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AG685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AI$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AH685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AJ$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AI685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AK$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AJ685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AL$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AK685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AM$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AL685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AN$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AM685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AO$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AN685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AP$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AO685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AQ$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AP685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AR$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AQ685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AS$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AR685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AT$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AS685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AU$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AT685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AV$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AU685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AW$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AV685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AX$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AW685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AY$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AX685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>AZ$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AY685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BA$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:AZ685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BB$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BA685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BC$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BB685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BD$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BC685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BE$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BD685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BF$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BE685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BG$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BF685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BH$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BG685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BI$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BH685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BJ$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BI685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BK$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BJ685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BL$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BK685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BM$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BL685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BN$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BM685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BO$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BN685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BP$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BO685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BQ$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BP685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BR$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BQ685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BS$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BR685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BT$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BS685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BU$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BT685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BV$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BU685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BW$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BV685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BX$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BW685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BY$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BX685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>BZ$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BY685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>CA$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:BZ685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>CB$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:CA685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>CC$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:CB685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>CD$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:CC685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>CE$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:CD685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>CF$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:CE685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>CG$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:CF685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>CH$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:CG685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>CI$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:CH685))))","v":0},{"$f":"IF(OFFSET($G676, -$E685, $E685)=\"n/a\",0,IF(OFFSET($G676,-$E685,$E685)+$E685>CJ$5,IFERROR((OFFSET($G675,-$E685,$E685)/(OFFSET($G676,-$E685,$E685))),0),(OFFSET($G675,-$E685,$E685)-SUM($G685:CI685))))","v":0}]
[null,null,null,null,24,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E707)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>AF$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:AE707))))","v":1.7176710619348841E-2},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>AG$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:AF707))))","v":1.7176710619348841E-2},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>AH$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:AG707))))","v":1.7176710619348841E-2},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>AI$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:AH707))))","v":1.7176710619348841E-2},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>AJ$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:AI707))))","v":1.7176710619348841E-2},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>AK$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:AJ707))))","v":1.7176710619348841E-2},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>AL$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:AK707))))","v":1.7176710619348848E-2},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>AM$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:AL707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>AN$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:AM707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>AO$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:AN707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>AP$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:AO707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>AQ$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:AP707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>AR$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:AQ707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>AS$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:AR707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>AT$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:AS707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>AU$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:AT707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>AV$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:AU707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>AW$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:AV707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>AX$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:AW707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>AY$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:AX707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>AZ$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:AY707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BA$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:AZ707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BB$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BA707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BC$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BB707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BD$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BC707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BE$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BD707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BF$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BE707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BG$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BF707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BH$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BG707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BI$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BH707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BJ$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BI707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BK$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BJ707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BL$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BK707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BM$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BL707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BN$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BM707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BO$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BN707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BP$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BO707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BQ$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BP707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BR$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BQ707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BS$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BR707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BT$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BS707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BU$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BT707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BV$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BU707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BW$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BV707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BX$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BW707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BY$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BX707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>BZ$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BY707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>CA$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:BZ707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>CB$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:CA707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>CC$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:CB707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>CD$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:CC707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>CE$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:CD707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>CF$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:CE707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>CG$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:CF707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>CH$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:CG707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>CI$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:CH707))))","v":0},{"$f":"IF(OFFSET($G698, -$E707, $E707)=\"n/a\",0,IF(OFFSET($G698,-$E707,$E707)+$E707>CJ$5,IFERROR((OFFSET($G697,-$E707,$E707)/(OFFSET($G698,-$E707,$E707))),0),(OFFSET($G697,-$E707,$E707)-SUM($G707:CI707))))","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$132:$G$181, $E747)=\"\", IF($G747=0, 0, F748), INDEX('RAB input'!$G$132:$G$181, $E747))","v":8.75},{"$f":"IF(INDEX('RAB input'!H$132:H$181, $E747)=\"\", G748, INDEX('RAB input'!H$132:H$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!I$132:I$181, $E747)=\"\", H748, INDEX('RAB input'!I$132:I$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!J$132:J$181, $E747)=\"\", I748, INDEX('RAB input'!J$132:J$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!K$132:K$181, $E747)=\"\", J748, INDEX('RAB input'!K$132:K$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!L$132:L$181, $E747)=\"\", K748, INDEX('RAB input'!L$132:L$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!M$132:M$181, $E747)=\"\", L748, INDEX('RAB input'!M$132:M$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!N$132:N$181, $E747)=\"\", M748, INDEX('RAB input'!N$132:N$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!O$132:O$181, $E747)=\"\", N748, INDEX('RAB input'!O$132:O$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!P$132:P$181, $E747)=\"\", O748, INDEX('RAB input'!P$132:P$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!Q$132:Q$181, $E747)=\"\", P748, INDEX('RAB input'!Q$132:Q$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!R$132:R$181, $E747)=\"\", Q748, INDEX('RAB input'!R$132:R$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!S$132:S$181, $E747)=\"\", R748, INDEX('RAB input'!S$132:S$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!T$132:T$181, $E747)=\"\", S748, INDEX('RAB input'!T$132:T$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!U$132:U$181, $E747)=\"\", T748, INDEX('RAB input'!U$132:U$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!V$132:V$181, $E747)=\"\", U748, INDEX('RAB input'!V$132:V$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!W$132:W$181, $E747)=\"\", V748, INDEX('RAB input'!W$132:W$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!X$132:X$181, $E747)=\"\", W748, INDEX('RAB input'!X$132:X$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!Y$132:Y$181, $E747)=\"\", X748, INDEX('RAB input'!Y$132:Y$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!Z$132:Z$181, $E747)=\"\", Y748, INDEX('RAB input'!Z$132:Z$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AA$132:AA$181, $E747)=\"\", Z748, INDEX('RAB input'!AA$132:AA$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AB$132:AB$181, $E747)=\"\", AA748, INDEX('RAB input'!AB$132:AB$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AC$132:AC$181, $E747)=\"\", AB748, INDEX('RAB input'!AC$132:AC$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AD$132:AD$181, $E747)=\"\", AC748, INDEX('RAB input'!AD$132:AD$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AE$132:AE$181, $E747)=\"\", AD748, INDEX('RAB input'!AE$132:AE$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AF$132:AF$181, $E747)=\"\", AE748, INDEX('RAB input'!AF$132:AF$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AG$132:AG$181, $E747)=\"\", AF748, INDEX('RAB input'!AG$132:AG$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AH$132:AH$181, $E747)=\"\", AG748, INDEX('RAB input'!AH$132:AH$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AI$132:AI$181, $E747)=\"\", AH748, INDEX('RAB input'!AI$132:AI$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AJ$132:AJ$181, $E747)=\"\", AI748, INDEX('RAB input'!AJ$132:AJ$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AK$132:AK$181, $E747)=\"\", AJ748, INDEX('RAB input'!AK$132:AK$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AL$132:AL$181, $E747)=\"\", AK748, INDEX('RAB input'!AL$132:AL$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AM$132:AM$181, $E747)=\"\", AL748, INDEX('RAB input'!AM$132:AM$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AN$132:AN$181, $E747)=\"\", AM748, INDEX('RAB input'!AN$132:AN$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AO$132:AO$181, $E747)=\"\", AN748, INDEX('RAB input'!AO$132:AO$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AP$132:AP$181, $E747)=\"\", AO748, INDEX('RAB input'!AP$132:AP$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AQ$132:AQ$181, $E747)=\"\", AP748, INDEX('RAB input'!AQ$132:AQ$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AR$132:AR$181, $E747)=\"\", AQ748, INDEX('RAB input'!AR$132:AR$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AS$132:AS$181, $E747)=\"\", AR748, INDEX('RAB input'!AS$132:AS$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AT$132:AT$181, $E747)=\"\", AS748, INDEX('RAB input'!AT$132:AT$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AU$132:AU$181, $E747)=\"\", AT748, INDEX('RAB input'!AU$132:AU$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AV$132:AV$181, $E747)=\"\", AU748, INDEX('RAB input'!AV$132:AV$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AW$132:AW$181, $E747)=\"\", AV748, INDEX('RAB input'!AW$132:AW$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AX$132:AX$181, $E747)=\"\", AW748, INDEX('RAB input'!AX$132:AX$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AY$132:AY$181, $E747)=\"\", AX748, INDEX('RAB input'!AY$132:AY$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!AZ$132:AZ$181, $E747)=\"\", AY748, INDEX('RAB input'!AZ$132:AZ$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BA$132:BA$181, $E747)=\"\", AZ748, INDEX('RAB input'!BA$132:BA$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BB$132:BB$181, $E747)=\"\", BA748, INDEX('RAB input'!BB$132:BB$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BC$132:BC$181, $E747)=\"\", BB748, INDEX('RAB input'!BC$132:BC$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BD$132:BD$181, $E747)=\"\", BC748, INDEX('RAB input'!BD$132:BD$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BE$132:BE$181, $E747)=\"\", BD748, INDEX('RAB input'!BE$132:BE$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BF$132:BF$181, $E747)=\"\", BE748, INDEX('RAB input'!BF$132:BF$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BG$132:BG$181, $E747)=\"\", BF748, INDEX('RAB input'!BG$132:BG$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BH$132:BH$181, $E747)=\"\", BG748, INDEX('RAB input'!BH$132:BH$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BI$132:BI$181, $E747)=\"\", BH748, INDEX('RAB input'!BI$132:BI$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BJ$132:BJ$181, $E747)=\"\", BI748, INDEX('RAB input'!BJ$132:BJ$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BK$132:BK$181, $E747)=\"\", BJ748, INDEX('RAB input'!BK$132:BK$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BL$132:BL$181, $E747)=\"\", BK748, INDEX('RAB input'!BL$132:BL$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BM$132:BM$181, $E747)=\"\", BL748, INDEX('RAB input'!BM$132:BM$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BN$132:BN$181, $E747)=\"\", BM748, INDEX('RAB input'!BN$132:BN$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BO$132:BO$181, $E747)=\"\", BN748, INDEX('RAB input'!BO$132:BO$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BP$132:BP$181, $E747)=\"\", BO748, INDEX('RAB input'!BP$132:BP$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BQ$132:BQ$181, $E747)=\"\", BP748, INDEX('RAB input'!BQ$132:BQ$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BR$132:BR$181, $E747)=\"\", BQ748, INDEX('RAB input'!BR$132:BR$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BS$132:BS$181, $E747)=\"\", BR748, INDEX('RAB input'!BS$132:BS$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BT$132:BT$181, $E747)=\"\", BS748, INDEX('RAB input'!BT$132:BT$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BU$132:BU$181, $E747)=\"\", BT748, INDEX('RAB input'!BU$132:BU$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BV$132:BV$181, $E747)=\"\", BU748, INDEX('RAB input'!BV$132:BV$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BW$132:BW$181, $E747)=\"\", BV748, INDEX('RAB input'!BW$132:BW$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BX$132:BX$181, $E747)=\"\", BW748, INDEX('RAB input'!BX$132:BX$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BY$132:BY$181, $E747)=\"\", BX748, INDEX('RAB input'!BY$132:BY$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!BZ$132:BZ$181, $E747)=\"\", BY748, INDEX('RAB input'!BZ$132:BZ$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!CA$132:CA$181, $E747)=\"\", BZ748, INDEX('RAB input'!CA$132:CA$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!CB$132:CB$181, $E747)=\"\", CA748, INDEX('RAB input'!CB$132:CB$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!CC$132:CC$181, $E747)=\"\", CB748, INDEX('RAB input'!CC$132:CC$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!CD$132:CD$181, $E747)=\"\", CC748, INDEX('RAB input'!CD$132:CD$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!CE$132:CE$181, $E747)=\"\", CD748, INDEX('RAB input'!CE$132:CE$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!CF$132:CF$181, $E747)=\"\", CE748, INDEX('RAB input'!CF$132:CF$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!CG$132:CG$181, $E747)=\"\", CF748, INDEX('RAB input'!CG$132:CG$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!CH$132:CH$181, $E747)=\"\", CG748, INDEX('RAB input'!CH$132:CH$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!CI$132:CI$181, $E747)=\"\", CH748, INDEX('RAB input'!CI$132:CI$181, $E747))","v":10},{"$f":"IF(INDEX('RAB input'!CJ$132:CJ$181, $E747)=\"\", CI748, INDEX('RAB input'!CJ$132:CJ$181, $E747))","v":10}]
[null,null,null,null,20,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E777)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AB$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AA777))))","v":0.12731764429144735},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AC$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AB777))))","v":0.12731764429144735},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AD$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AC777))))","v":0.12731764429144735},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AE$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AD777))))","v":0.12731764429144735},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AF$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AE777))))","v":0.12731764429144735},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AG$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AF777))))","v":0.12731764429144735},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AH$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AG777))))","v":0.12731764429144735},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AI$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AH777))))","v":0.12731764429144735},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AJ$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AI777))))","v":0.12731764429144735},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AK$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AJ777))))","v":0.12731764429144721},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AL$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AK777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AM$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AL777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AN$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AM777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AO$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AN777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AP$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AO777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AQ$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AP777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AR$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AQ777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AS$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AR777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AT$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AS777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AU$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AT777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AV$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AU777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AW$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AV777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AX$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AW777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AY$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AX777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>AZ$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AY777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BA$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:AZ777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BB$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BA777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BC$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BB777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BD$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BC777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BE$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BD777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BF$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BE777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BG$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BF777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BH$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BG777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BI$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BH777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BJ$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BI777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BK$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BJ777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BL$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BK777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BM$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BL777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BN$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BM777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BO$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BN777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BP$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BO777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BQ$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BP777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BR$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BQ777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BS$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BR777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BT$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BS777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BU$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BT777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BV$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BU777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BW$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BV777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BX$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BW777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BY$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BX777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>BZ$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BY777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>CA$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:BZ777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>CB$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:CA777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>CC$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:CB777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>CD$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:CC777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>CE$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:CD777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>CF$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:CE777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>CG$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:CF777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>CH$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:CG777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>CI$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:CH777))))","v":0},{"$f":"IF(OFFSET($G768, -$E777, $E777)=\"n/a\",0,IF(OFFSET($G768,-$E777,$E777)+$E777>CJ$5,IFERROR((OFFSET($G767,-$E777,$E777)/(OFFSET($G768,-$E777,$E777))),0),(OFFSET($G767,-$E777,$E777)-SUM($G777:CI777))))","v":0}]
[null,null,null,null,{"$f":"E763","v":6},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E784)","v":"Depreciation of t-1 and t-2 adjustment 2001-02"},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=N$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:M785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:M785)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:M785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=O$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:N785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:N785)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:N785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=P$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:O785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:O785)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:O785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=Q$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:P785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:P785)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:P785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=R$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:Q785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:Q785)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:Q785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=S$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:R785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:R785)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:R785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=T$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:S785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:S785)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:S785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=U$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:T785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:T785)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:T785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=V$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:U785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:U785)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:U785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=W$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:V785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:V785)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:V785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=X$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:W785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:W785)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:W785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=Y$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:X785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:X785)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:X785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=Z$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:Y785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:Y785)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:Y785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AA$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:Z785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:Z785)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:Z785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AB$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AA785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AA785)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AA785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AC$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AB785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AB785)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AB785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AD$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AC785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AC785)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AC785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AE$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AD785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AD785)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AD785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AF$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AE785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AE785)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AE785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AG$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AF785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AF785)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AF785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AH$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AG785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AG785)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AG785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AI$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AH785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AH785)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AH785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AJ$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AI785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AI785)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AI785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AK$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AJ785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AJ785)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AJ785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AL$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AK785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AK785)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AK785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AM$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AL785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AL785)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AL785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AN$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AM785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AM785)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AM785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AO$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AN785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AN785)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AN785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AP$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AO785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AO785)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AO785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AQ$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AP785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AP785)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AP785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AR$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AQ785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AQ785)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AQ785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AS$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AR785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AR785)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AR785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AT$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AS785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AS785)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AS785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AU$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AT785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AT785)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AT785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AV$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AU785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AU785)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AU785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AW$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AV785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AV785)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AV785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AX$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AW785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AW785)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AW785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AY$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AX785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AX785)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AX785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=AZ$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AY785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AY785)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AY785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BA$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:AZ785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:AZ785)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:AZ785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BB$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BA785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BA785)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BA785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BC$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BB785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BB785)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BB785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BD$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BC785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BC785)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BC785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BE$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BD785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BD785)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BD785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BF$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BE785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BE785)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BE785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BG$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BF785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BF785)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BF785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BH$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BG785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BG785)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BG785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BI$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BH785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BH785)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BH785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BJ$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BI785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BI785)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BI785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BK$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BJ785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BJ785)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BJ785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BL$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BK785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BK785)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BK785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BM$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BL785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BL785)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BL785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BN$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BM785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BM785)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BM785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BO$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BN785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BN785)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BN785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BP$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BO785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BO785)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BO785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BQ$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BP785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BP785)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BP785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BR$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BQ785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BQ785)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BQ785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BS$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BR785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BR785)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BR785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BT$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BS785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BS785)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BS785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BU$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BT785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BT785)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BT785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BV$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BU785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BU785)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BU785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BW$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BV785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BV785)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BV785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BX$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BW785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BW785)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BW785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BY$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BX785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BX785)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BX785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=BZ$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BY785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BY785)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BY785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=CA$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:BZ785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:BZ785)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:BZ785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=CB$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:CA785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:CA785)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:CA785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=CC$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:CB785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:CB785)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:CB785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=CD$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:CC785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:CC785)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:CC785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=CE$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:CD785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:CD785)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:CD785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=CF$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:CE785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:CE785)),\nIF(CF$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:CE785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=CG$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:CF785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:CF785)),\nIF(CG$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:CF785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=CH$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:CG785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:CG785)),\nIF(CH$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:CG785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=CI$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:CH785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:CH785)),\nIF(CI$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:CH785)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E784)+$E757>=CJ$5, 0,\nIF(AND(OFFSET($G749, -$E757, $E784)<>0, OFFSET($G751, -$E757, $E784)=0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)-SUM($G785:CI785)),\nIF(AND(OFFSET($G749, -$E757, $E784)=0, OFFSET($G751, -$E757, $E784)<>0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G752, -$E757, $E784)+$E784, IFERROR(OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G751, -$E757, $E784)-SUM($G785:CI785)),\nIF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E784)<OFFSET($G750, -$E757, $E784)+$E784, IFERROR(OFFSET($G749, -$E757, $E784)/OFFSET($G750, -$E757, $E784)+OFFSET($G751, -$E757, $E784)/OFFSET($G752, -$E757, $E784), 0), OFFSET($G749, -$E757, $E784)+OFFSET($G751, -$E757, $E784)-SUM($G785:CI785)))))), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E778)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AC$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AB812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AD$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AC812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AE$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AD812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AF$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AE812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AG$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AF812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AH$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AG812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AI$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AH812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AI812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AK$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AJ812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AL$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AK812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AM$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AL812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AN$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AM812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AO$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AN812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AP$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AO812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AP812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AR$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AQ812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AS$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AR812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AT$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AS812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AU$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AT812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AV$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AU812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AW$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AV812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AX$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AW812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AY$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AX812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AY812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BA$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:AZ812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BB$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BA812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BC$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BB812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BD$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BC812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BE$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BD812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BF$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BE812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BG$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BF812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BH$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BG812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BI$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BH812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BI812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BK$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BJ812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BL$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BK812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BM$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BL812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BN$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BM812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BO$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BN812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BP$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BO812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BP812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BR$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BQ812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BS$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BR812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BT$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BS812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BU$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BT812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BV$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BU812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BW$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BV812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BX$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BW812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BY$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BX812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BY812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(CA$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:BZ812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(CB$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:CA812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(CC$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:CB812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(CD$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:CC812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(CE$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:CD812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(CF$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:CE812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(CG$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:CF812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(CH$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:CG812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(CI$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:CH812)))","v":0},{"$f":"IF(OR(OFFSET($G773, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=0, OFFSET($G774, -$E777, $E778)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G774, -$E777, $E778)+$E778, IFERROR(OFFSET($G773, -$E777, $E778)/OFFSET($G774, -$E777, $E778), 0), OFFSET($G773, -$E777, $E778)-SUM($G812:CI812)))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E841)","v":"Depreciation of net capex 2011-12"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>R$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:Q841))))","v":1.1324024670070407E-2},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>S$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:R841))))","v":1.1324024670070407E-2},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>T$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:S841))))","v":1.1324024670070407E-2},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>U$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:T841))))","v":1.1324024670070407E-2},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>V$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:U841))))","v":1.1324024670070407E-2},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>W$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:V841))))","v":1.1324024670070407E-2},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>X$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:W841))))","v":1.1324024670070407E-2},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>Y$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:X841))))","v":1.1324024670070407E-2},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>Z$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:Y841))))","v":1.1324024670070407E-2},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AA$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:Z841))))","v":1.1324024670070432E-2},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AB$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AA841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AC$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AB841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AD$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AC841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AE$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AD841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AF$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AE841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AG$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AF841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AH$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AG841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AI$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AH841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AJ$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AI841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AK$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AJ841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AL$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AK841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AM$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AL841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AN$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AM841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AO$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AN841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AP$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AO841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AQ$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AP841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AR$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AQ841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AS$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AR841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AT$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AS841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AU$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AT841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AV$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AU841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AW$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AV841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AX$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AW841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AY$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AX841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>AZ$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AY841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BA$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:AZ841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BB$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BA841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BC$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BB841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BD$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BC841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BE$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BD841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BF$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BE841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BG$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BF841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BH$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BG841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BI$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BH841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BJ$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BI841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BK$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BJ841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BL$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BK841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BM$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BL841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BN$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BM841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BO$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BN841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BP$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BO841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BQ$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BP841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BR$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BQ841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BS$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BR841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BT$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BS841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BU$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BT841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BV$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BU841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BW$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BV841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BX$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BW841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BY$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BX841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>BZ$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BY841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>CA$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:BZ841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>CB$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:CA841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>CC$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:CB841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>CD$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:CC841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>CE$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:CD841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>CF$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:CE841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>CG$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:CF841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>CH$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:CG841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>CI$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:CH841))))","v":0},{"$f":"IF(OFFSET($G832, -$E841, $E841)=\"n/a\",0,IF(OFFSET($G832,-$E841,$E841)+$E841>CJ$5,IFERROR((OFFSET($G831,-$E841,$E841)/(OFFSET($G832,-$E841,$E841))),0),(OFFSET($G831,-$E841,$E841)-SUM($G841:CI841))))","v":0}]
[null,null,null,null,{"$f":"E862+5","v":25},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E862)","v":"Depreciation of t-1 and t-2 adjustment 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=AG$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:AF863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:AF863)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:AF863)))))), 0)","v":1.9831901481488026E-2},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=AH$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:AG863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:AG863)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:AG863)))))), 0)","v":1.9831901481488026E-2},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=AI$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:AH863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:AH863)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:AH863)))))), 0)","v":1.9831901481488026E-2},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=AJ$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:AI863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:AI863)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:AI863)))))), 0)","v":1.9831901481488026E-2},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=AK$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:AJ863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:AJ863)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:AJ863)))))), 0)","v":1.9831901481488029E-2},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=AL$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:AK863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:AK863)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:AK863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=AM$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:AL863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:AL863)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:AL863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=AN$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:AM863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:AM863)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:AM863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=AO$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:AN863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:AN863)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:AN863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=AP$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:AO863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:AO863)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:AO863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=AQ$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:AP863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:AP863)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:AP863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=AR$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:AQ863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:AQ863)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:AQ863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=AS$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:AR863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:AR863)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:AR863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=AT$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:AS863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:AS863)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:AS863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=AU$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:AT863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:AT863)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:AT863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=AV$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:AU863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:AU863)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:AU863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=AW$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:AV863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:AV863)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:AV863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=AX$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:AW863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:AW863)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:AW863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=AY$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:AX863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:AX863)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:AX863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=AZ$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:AY863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:AY863)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:AY863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BA$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:AZ863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:AZ863)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:AZ863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BB$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BA863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BA863)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BA863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BC$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BB863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BB863)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BB863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BD$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BC863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BC863)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BC863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BE$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BD863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BD863)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BD863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BF$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BE863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BE863)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BE863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BG$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BF863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BF863)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BF863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BH$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BG863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BG863)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BG863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BI$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BH863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BH863)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BH863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BJ$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BI863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BI863)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BI863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BK$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BJ863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BJ863)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BJ863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BL$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BK863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BK863)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BK863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BM$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BL863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BL863)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BL863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BN$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BM863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BM863)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BM863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BO$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BN863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BN863)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BN863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BP$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BO863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BO863)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BO863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BQ$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BP863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BP863)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BP863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BR$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BQ863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BQ863)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BQ863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BS$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BR863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BR863)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BR863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BT$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BS863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BS863)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BS863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BU$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BT863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BT863)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BT863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BV$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BU863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BU863)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BU863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BW$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BV863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BV863)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BV863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BX$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BW863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BW863)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BW863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BY$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BX863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BX863)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BX863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=BZ$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BY863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BY863)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BY863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=CA$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:BZ863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:BZ863)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:BZ863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=CB$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:CA863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:CA863)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:CA863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=CC$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:CB863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:CB863)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:CB863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=CD$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:CC863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:CC863)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:CC863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=CE$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:CD863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:CD863)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:CD863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=CF$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:CE863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:CE863)),\nIF(CF$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:CE863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=CG$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:CF863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:CF863)),\nIF(CG$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:CF863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=CH$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:CG863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:CG863)),\nIF(CH$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:CG863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=CI$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:CH863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:CH863)),\nIF(CI$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:CH863)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E862)+$E835>=CJ$5, 0,\nIF(AND(OFFSET($G827, -$E835, $E862)<>0, OFFSET($G829, -$E835, $E862)=0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)-SUM($G863:CI863)),\nIF(AND(OFFSET($G827, -$E835, $E862)=0, OFFSET($G829, -$E835, $E862)<>0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G830, -$E835, $E862)+$E862, IFERROR(OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G829, -$E835, $E862)-SUM($G863:CI863)),\nIF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E862)<OFFSET($G828, -$E835, $E862)+$E862, IFERROR(OFFSET($G827, -$E835, $E862)/OFFSET($G828, -$E835, $E862)+OFFSET($G829, -$E835, $E862)/OFFSET($G830, -$E835, $E862), 0), OFFSET($G827, -$E835, $E862)+OFFSET($G829, -$E835, $E862)-SUM($G863:CI863)))))), 0)","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E906)","v":"Depreciation of asset adjustments - RAB 2002-03"},null,null,{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(I$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:H940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(J$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:I940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(K$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:J940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(L$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:K940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(M$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:L940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(N$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:M940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(O$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:N940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(P$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:O940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(Q$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:P940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(R$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:Q940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(S$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:R940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(T$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:S940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(U$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:T940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(V$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:U940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(W$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:V940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(X$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:W940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(Y$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:X940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(Z$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:Y940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AA$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:Z940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AB$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AA940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AC$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AB940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AD$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AC940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AE$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AD940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AF$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AE940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AG$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AF940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AH$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AG940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AI$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AH940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AI940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AK$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AJ940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AL$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AK940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AM$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AL940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AN$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AM940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AO$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AN940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AP$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AO940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AP940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AR$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AQ940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AS$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AR940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AT$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AS940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AU$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AT940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AV$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AU940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AW$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AV940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AX$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AW940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AY$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AX940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AY940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BA$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:AZ940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BB$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BA940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BC$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BB940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BD$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BC940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BE$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BD940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BF$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BE940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BG$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BF940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BH$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BG940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BI$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BH940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BI940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BK$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BJ940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BL$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BK940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BM$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BL940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BN$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BM940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BO$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BN940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BP$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BO940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BP940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BR$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BQ940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BS$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BR940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BT$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BS940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BU$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BT940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BV$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BU940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BW$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BV940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BX$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BW940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BY$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BX940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BY940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(CA$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:BZ940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(CB$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:CA940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(CC$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:CB940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(CD$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:CC940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(CE$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:CD940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(CF$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:CE940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(CG$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:CF940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(CH$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:CG940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(CI$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:CH940)))","v":0},{"$f":"IF(OR(OFFSET($G901, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=0, OFFSET($G902, -$E905, $E906)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G902, -$E905, $E906)+$E906, IFERROR(OFFSET($G901, -$E905, $E906)/OFFSET($G902, -$E905, $E906), 0), OFFSET($G901, -$E905, $E906)-SUM($G940:CI940)))","v":0}]
[]
[null,null,null,null,17,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E996)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>Y$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:X996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>Z$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:Y996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AA$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:Z996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AB$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AA996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AC$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AB996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AD$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AC996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AE$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AD996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AF$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AE996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AG$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AF996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AH$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AG996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AI$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AH996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AJ$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AI996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AK$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AJ996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AL$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AK996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AM$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AL996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AN$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AM996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AO$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AN996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AP$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AO996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AQ$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AP996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AR$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AQ996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AS$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AR996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AT$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AS996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AU$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AT996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AV$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AU996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AW$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AV996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AX$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AW996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AY$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AX996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>AZ$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AY996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BA$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:AZ996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BB$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BA996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BC$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BB996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BD$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BC996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BE$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BD996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BF$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BE996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BG$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BF996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BH$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BG996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BI$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BH996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BJ$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BI996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BK$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BJ996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BL$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BK996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BM$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BL996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BN$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BM996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BO$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BN996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BP$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BO996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BQ$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BP996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BR$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BQ996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BS$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BR996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BT$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BS996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BU$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BT996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BV$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BU996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BW$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BV996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BX$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BW996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BY$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BX996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>BZ$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BY996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>CA$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:BZ996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>CB$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:CA996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>CC$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:CB996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>CD$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:CC996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>CE$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:CD996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>CF$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:CE996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>CG$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:CF996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>CH$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:CG996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>CI$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:CH996))))","v":0},{"$f":"IF(OFFSET($G987, -$E996, $E996)=\"n/a\",0,IF(OFFSET($G987,-$E996,$E996)+$E996>CJ$5,IFERROR((OFFSET($G986,-$E996,$E996)/(OFFSET($G987,-$E996,$E996))),0),(OFFSET($G986,-$E996,$E996)-SUM($G996:CI996))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E984)","v":"Depreciation of asset adjustments - RAB 2006-07"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(M$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:L1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(N$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:M1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(O$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:N1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(P$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:O1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(Q$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:P1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(R$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:Q1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(S$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:R1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(T$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:S1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(U$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:T1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(V$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:U1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(W$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:V1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(X$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:W1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(Y$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:X1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(Z$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:Y1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AA$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:Z1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AB$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AA1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AC$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AB1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AD$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AC1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AE$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AD1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AF$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AE1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AG$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AF1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AH$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AG1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AI$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AH1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AI1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AK$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AJ1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AL$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AK1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AM$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AL1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AN$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AM1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AO$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AN1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AP$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AO1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AP1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AR$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AQ1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AS$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AR1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AT$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AS1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AU$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AT1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AV$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AU1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AW$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AV1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AX$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AW1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AY$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AX1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AY1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BA$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:AZ1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BB$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BA1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BC$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BB1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BD$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BC1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BE$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BD1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BF$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BE1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BG$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BF1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BH$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BG1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BI$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BH1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BI1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BK$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BJ1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BL$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BK1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BM$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BL1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BN$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BM1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BO$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BN1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BP$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BO1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BP1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BR$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BQ1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BS$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BR1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BT$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BS1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BU$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BT1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BV$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BU1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BW$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BV1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BX$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BW1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BY$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BX1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BY1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(CA$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:BZ1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(CB$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:CA1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(CC$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:CB1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(CD$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:CC1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(CE$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:CD1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(CF$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:CE1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(CG$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:CF1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(CH$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:CG1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(CI$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:CH1018)))","v":0},{"$f":"IF(OR(OFFSET($G979, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=0, OFFSET($G980, -$E983, $E984)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G980, -$E983, $E984)+$E984, IFERROR(OFFSET($G979, -$E983, $E984)/OFFSET($G980, -$E983, $E984), 0), OFFSET($G979, -$E983, $E984)-SUM($G1018:CI1018)))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1059)","v":"Depreciation of net capex 2007-08"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>N$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:M1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>O$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:N1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>P$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:O1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>Q$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:P1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>R$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:Q1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>S$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:R1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>T$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:S1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>U$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:T1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>V$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:U1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>W$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:V1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>X$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:W1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>Y$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:X1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>Z$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:Y1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AA$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:Z1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AB$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AA1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AC$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AB1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AD$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AC1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AE$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AD1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AF$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AE1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AG$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AF1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AH$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AG1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AI$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AH1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AJ$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AI1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AK$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AJ1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AL$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AK1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AM$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AL1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AN$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AM1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AO$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AN1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AP$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AO1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AQ$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AP1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AR$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AQ1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AS$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AR1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AT$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AS1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AU$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AT1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AV$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AU1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AW$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AV1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AX$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AW1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AY$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AX1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>AZ$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AY1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BA$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:AZ1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BB$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BA1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BC$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BB1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BD$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BC1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BE$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BD1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BF$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BE1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BG$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BF1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BH$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BG1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BI$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BH1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BJ$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BI1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BK$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BJ1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BL$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BK1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BM$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BL1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BN$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BM1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BO$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BN1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BP$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BO1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BQ$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BP1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BR$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BQ1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BS$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BR1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BT$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BS1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BU$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BT1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BV$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BU1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BW$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BV1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BX$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BW1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BY$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BX1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>BZ$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BY1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>CA$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:BZ1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>CB$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:CA1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>CC$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:CB1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>CD$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:CC1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>CE$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:CD1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>CF$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:CE1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>CG$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:CF1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>CH$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:CG1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>CI$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:CH1059))))","v":0},{"$f":"IF(OFFSET($G1050, -$E1059, $E1059)=\"n/a\",0,IF(OFFSET($G1050,-$E1059,$E1059)+$E1059>CJ$5,IFERROR((OFFSET($G1049,-$E1059,$E1059)/(OFFSET($G1050,-$E1059,$E1059))),0),(OFFSET($G1049,-$E1059,$E1059)-SUM($G1059:CI1059))))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1066)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>U$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:T1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>V$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:U1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>W$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:V1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>X$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:W1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>Y$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:X1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>Z$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:Y1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AA$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:Z1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AB$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AA1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AC$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AB1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AD$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AC1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AE$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AD1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AF$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AE1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AG$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AF1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AH$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AG1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AI$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AH1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AJ$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AI1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AK$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AJ1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AL$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AK1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AM$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AL1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AN$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AM1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AO$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AN1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AP$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AO1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AQ$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AP1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AR$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AQ1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AS$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AR1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AT$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AS1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AU$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AT1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AV$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AU1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AW$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AV1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AX$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AW1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AY$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AX1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>AZ$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AY1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BA$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:AZ1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BB$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BA1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BC$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BB1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BD$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BC1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BE$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BD1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BF$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BE1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BG$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BF1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BH$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BG1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BI$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BH1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BJ$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BI1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BK$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BJ1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BL$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BK1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BM$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BL1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BN$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BM1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BO$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BN1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BP$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BO1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BQ$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BP1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BR$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BQ1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BS$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BR1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BT$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BS1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BU$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BT1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BV$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BU1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BW$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BV1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BX$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BW1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BY$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BX1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>BZ$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BY1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>CA$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:BZ1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>CB$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:CA1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>CC$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:CB1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>CD$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:CC1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>CE$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:CD1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>CF$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:CE1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>CG$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:CF1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>CH$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:CG1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>CI$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:CH1066))))","v":0},{"$f":"IF(OFFSET($G1057, -$E1066, $E1066)=\"n/a\",0,IF(OFFSET($G1057,-$E1066,$E1066)+$E1066>CJ$5,IFERROR((OFFSET($G1056,-$E1066,$E1066)/(OFFSET($G1057,-$E1066,$E1066))),0),(OFFSET($G1056,-$E1066,$E1066)-SUM($G1066:CI1066))))","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$132:$G$181, $E1117)=\"\", IF($G1117=0, 0, F1118), INDEX('RAB input'!$G$132:$G$181, $E1117))","v":0},{"$f":"IF(INDEX('RAB input'!H$132:H$181, $E1117)=\"\", G1118, INDEX('RAB input'!H$132:H$181, $E1117))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!I$132:I$181, $E1117)=\"\", H1118, INDEX('RAB input'!I$132:I$181, $E1117))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!J$132:J$181, $E1117)=\"\", I1118, INDEX('RAB input'!J$132:J$181, $E1117))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!K$132:K$181, $E1117)=\"\", J1118, INDEX('RAB input'!K$132:K$181, $E1117))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!L$132:L$181, $E1117)=\"\", K1118, INDEX('RAB input'!L$132:L$181, $E1117))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!M$132:M$181, $E1117)=\"\", L1118, INDEX('RAB input'!M$132:M$181, $E1117))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!N$132:N$181, $E1117)=\"\", M1118, INDEX('RAB input'!N$132:N$181, $E1117))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!O$132:O$181, $E1117)=\"\", N1118, INDEX('RAB input'!O$132:O$181, $E1117))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!P$132:P$181, $E1117)=\"\", O1118, INDEX('RAB input'!P$132:P$181, $E1117))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!Q$132:Q$181, $E1117)=\"\", P1118, INDEX('RAB input'!Q$132:Q$181, $E1117))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!R$132:R$181, $E1117)=\"\", Q1118, INDEX('RAB input'!R$132:R$181, $E1117))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!S$132:S$181, $E1117)=\"\", R1118, INDEX('RAB input'!S$132:S$181, $E1117))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!T$132:T$181, $E1117)=\"\", S1118, INDEX('RAB input'!T$132:T$181, $E1117))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!U$132:U$181, $E1117)=\"\", T1118, INDEX('RAB input'!U$132:U$181, $E1117))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!V$132:V$181, $E1117)=\"\", U1118, INDEX('RAB input'!V$132:V$181, $E1117))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!W$132:W$181, $E1117)=\"\", V1118, INDEX('RAB input'!W$132:W$181, $E1117))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!X$132:X$181, $E1117)=\"\", W1118, INDEX('RAB input'!X$132:X$181, $E1117))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!Y$132:Y$181, $E1117)=\"\", X1118, INDEX('RAB input'!Y$132:Y$181, $E1117))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!Z$132:Z$181, $E1117)=\"\", Y1118, INDEX('RAB input'!Z$132:Z$181, $E1117))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AA$132:AA$181, $E1117)=\"\", Z1118, INDEX('RAB input'!AA$132:AA$181, $E1117))","v":"n/a"},{"$f":"IF(INDEX('RAB input'!AB$132:AB$181, $E1117)=\"\", AA1118, INDEX('RAB input'!AB$132:AB$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AC$132:AC$181, $E1117)=\"\", AB1118, INDEX('RAB input'!AC$132:AC$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AD$132:AD$181, $E1117)=\"\", AC1118, INDEX('RAB input'!AD$132:AD$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AE$132:AE$181, $E1117)=\"\", AD1118, INDEX('RAB input'!AE$132:AE$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AF$132:AF$181, $E1117)=\"\", AE1118, INDEX('RAB input'!AF$132:AF$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AG$132:AG$181, $E1117)=\"\", AF1118, INDEX('RAB input'!AG$132:AG$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AH$132:AH$181, $E1117)=\"\", AG1118, INDEX('RAB input'!AH$132:AH$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AI$132:AI$181, $E1117)=\"\", AH1118, INDEX('RAB input'!AI$132:AI$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AJ$132:AJ$181, $E1117)=\"\", AI1118, INDEX('RAB input'!AJ$132:AJ$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AK$132:AK$181, $E1117)=\"\", AJ1118, INDEX('RAB input'!AK$132:AK$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AL$132:AL$181, $E1117)=\"\", AK1118, INDEX('RAB input'!AL$132:AL$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AM$132:AM$181, $E1117)=\"\", AL1118, INDEX('RAB input'!AM$132:AM$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AN$132:AN$181, $E1117)=\"\", AM1118, INDEX('RAB input'!AN$132:AN$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AO$132:AO$181, $E1117)=\"\", AN1118, INDEX('RAB input'!AO$132:AO$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AP$132:AP$181, $E1117)=\"\", AO1118, INDEX('RAB input'!AP$132:AP$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AQ$132:AQ$181, $E1117)=\"\", AP1118, INDEX('RAB input'!AQ$132:AQ$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AR$132:AR$181, $E1117)=\"\", AQ1118, INDEX('RAB input'!AR$132:AR$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AS$132:AS$181, $E1117)=\"\", AR1118, INDEX('RAB input'!AS$132:AS$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AT$132:AT$181, $E1117)=\"\", AS1118, INDEX('RAB input'!AT$132:AT$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AU$132:AU$181, $E1117)=\"\", AT1118, INDEX('RAB input'!AU$132:AU$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AV$132:AV$181, $E1117)=\"\", AU1118, INDEX('RAB input'!AV$132:AV$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AW$132:AW$181, $E1117)=\"\", AV1118, INDEX('RAB input'!AW$132:AW$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AX$132:AX$181, $E1117)=\"\", AW1118, INDEX('RAB input'!AX$132:AX$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AY$132:AY$181, $E1117)=\"\", AX1118, INDEX('RAB input'!AY$132:AY$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!AZ$132:AZ$181, $E1117)=\"\", AY1118, INDEX('RAB input'!AZ$132:AZ$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BA$132:BA$181, $E1117)=\"\", AZ1118, INDEX('RAB input'!BA$132:BA$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BB$132:BB$181, $E1117)=\"\", BA1118, INDEX('RAB input'!BB$132:BB$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BC$132:BC$181, $E1117)=\"\", BB1118, INDEX('RAB input'!BC$132:BC$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BD$132:BD$181, $E1117)=\"\", BC1118, INDEX('RAB input'!BD$132:BD$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BE$132:BE$181, $E1117)=\"\", BD1118, INDEX('RAB input'!BE$132:BE$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BF$132:BF$181, $E1117)=\"\", BE1118, INDEX('RAB input'!BF$132:BF$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BG$132:BG$181, $E1117)=\"\", BF1118, INDEX('RAB input'!BG$132:BG$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BH$132:BH$181, $E1117)=\"\", BG1118, INDEX('RAB input'!BH$132:BH$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BI$132:BI$181, $E1117)=\"\", BH1118, INDEX('RAB input'!BI$132:BI$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BJ$132:BJ$181, $E1117)=\"\", BI1118, INDEX('RAB input'!BJ$132:BJ$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BK$132:BK$181, $E1117)=\"\", BJ1118, INDEX('RAB input'!BK$132:BK$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BL$132:BL$181, $E1117)=\"\", BK1118, INDEX('RAB input'!BL$132:BL$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BM$132:BM$181, $E1117)=\"\", BL1118, INDEX('RAB input'!BM$132:BM$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BN$132:BN$181, $E1117)=\"\", BM1118, INDEX('RAB input'!BN$132:BN$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BO$132:BO$181, $E1117)=\"\", BN1118, INDEX('RAB input'!BO$132:BO$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BP$132:BP$181, $E1117)=\"\", BO1118, INDEX('RAB input'!BP$132:BP$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BQ$132:BQ$181, $E1117)=\"\", BP1118, INDEX('RAB input'!BQ$132:BQ$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BR$132:BR$181, $E1117)=\"\", BQ1118, INDEX('RAB input'!BR$132:BR$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BS$132:BS$181, $E1117)=\"\", BR1118, INDEX('RAB input'!BS$132:BS$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BT$132:BT$181, $E1117)=\"\", BS1118, INDEX('RAB input'!BT$132:BT$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BU$132:BU$181, $E1117)=\"\", BT1118, INDEX('RAB input'!BU$132:BU$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BV$132:BV$181, $E1117)=\"\", BU1118, INDEX('RAB input'!BV$132:BV$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BW$132:BW$181, $E1117)=\"\", BV1118, INDEX('RAB input'!BW$132:BW$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BX$132:BX$181, $E1117)=\"\", BW1118, INDEX('RAB input'!BX$132:BX$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BY$132:BY$181, $E1117)=\"\", BX1118, INDEX('RAB input'!BY$132:BY$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!BZ$132:BZ$181, $E1117)=\"\", BY1118, INDEX('RAB input'!BZ$132:BZ$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!CA$132:CA$181, $E1117)=\"\", BZ1118, INDEX('RAB input'!CA$132:CA$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!CB$132:CB$181, $E1117)=\"\", CA1118, INDEX('RAB input'!CB$132:CB$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!CC$132:CC$181, $E1117)=\"\", CB1118, INDEX('RAB input'!CC$132:CC$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!CD$132:CD$181, $E1117)=\"\", CC1118, INDEX('RAB input'!CD$132:CD$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!CE$132:CE$181, $E1117)=\"\", CD1118, INDEX('RAB input'!CE$132:CE$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!CF$132:CF$181, $E1117)=\"\", CE1118, INDEX('RAB input'!CF$132:CF$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!CG$132:CG$181, $E1117)=\"\", CF1118, INDEX('RAB input'!CG$132:CG$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!CH$132:CH$181, $E1117)=\"\", CG1118, INDEX('RAB input'!CH$132:CH$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!CI$132:CI$181, $E1117)=\"\", CH1118, INDEX('RAB input'!CI$132:CI$181, $E1117))","v":10},{"$f":"IF(INDEX('RAB input'!CJ$132:CJ$181, $E1117)=\"\", CI1118, INDEX('RAB input'!CJ$132:CJ$181, $E1117))","v":10}]
[null,null,null,null,null,"Asset adjustment - RAB",null,{"$f":"INDEX('RAB input'!H$185:H$234, $E1117)/'RAB input'!H$14","v":0},{"$f":"INDEX('RAB input'!I$185:I$234, $E1117)/'RAB input'!I$14","v":0},{"$f":"INDEX('RAB input'!J$185:J$234, $E1117)/'RAB input'!J$14","v":0},{"$f":"INDEX('RAB input'!K$185:K$234, $E1117)/'RAB input'!K$14","v":0},{"$f":"INDEX('RAB input'!L$185:L$234, $E1117)/'RAB input'!L$14","v":0},{"$f":"INDEX('RAB input'!M$185:M$234, $E1117)/'RAB input'!M$14","v":0},{"$f":"INDEX('RAB input'!N$185:N$234, $E1117)/'RAB input'!N$14","v":0},{"$f":"INDEX('RAB input'!O$185:O$234, $E1117)/'RAB input'!O$14","v":0},{"$f":"INDEX('RAB input'!P$185:P$234, $E1117)/'RAB input'!P$14","v":0},{"$f":"INDEX('RAB input'!Q$185:Q$234, $E1117)/'RAB input'!Q$14","v":0},{"$f":"INDEX('RAB input'!R$185:R$234, $E1117)/'RAB input'!R$14","v":0},{"$f":"INDEX('RAB input'!S$185:S$234, $E1117)/'RAB input'!S$14","v":0},{"$f":"INDEX('RAB input'!T$185:T$234, $E1117)/'RAB input'!T$14","v":0},{"$f":"INDEX('RAB input'!U$185:U$234, $E1117)/'RAB input'!U$14","v":0},{"$f":"INDEX('RAB input'!V$185:V$234, $E1117)/'RAB input'!V$14","v":-1.1620756311463745},{"$f":"INDEX('RAB input'!W$185:W$234, $E1117)/'RAB input'!W$14","v":0},{"$f":"INDEX('RAB input'!X$185:X$234, $E1117)/'RAB input'!X$14","v":0},{"$f":"INDEX('RAB input'!Y$185:Y$234, $E1117)/'RAB input'!Y$14","v":0},{"$f":"INDEX('RAB input'!Z$185:Z$234, $E1117)/'RAB input'!Z$14","v":0},{"$f":"INDEX('RAB input'!AA$185:AA$234, $E1117)/'RAB input'!AA$14","v":0},{"$f":"INDEX('RAB input'!AB$185:AB$234, $E1117)/'RAB input'!AB$14","v":0},{"$f":"INDEX('RAB input'!AC$185:AC$234, $E1117)/'RAB input'!AC$14","v":0},{"$f":"INDEX('RAB input'!AD$185:AD$234, $E1117)/'RAB input'!AD$14","v":0},{"$f":"INDEX('RAB input'!AE$185:AE$234, $E1117)/'RAB input'!AE$14","v":0},{"$f":"INDEX('RAB input'!AF$185:AF$234, $E1117)/'RAB input'!AF$14","v":2.4487728478744E-4},{"$f":"INDEX('RAB input'!AG$185:AG$234, $E1117)/'RAB input'!AG$14","v":0},{"$f":"INDEX('RAB input'!AH$185:AH$234, $E1117)/'RAB input'!AH$14","v":0},{"$f":"INDEX('RAB input'!AI$185:AI$234, $E1117)/'RAB input'!AI$14","v":0},{"$f":"INDEX('RAB input'!AJ$185:AJ$234, $E1117)/'RAB input'!AJ$14","v":0},{"$f":"INDEX('RAB input'!AK$185:AK$234, $E1117)/'RAB input'!AK$14","v":0},{"$f":"INDEX('RAB input'!AL$185:AL$234, $E1117)/'RAB input'!AL$14","v":0},{"$f":"INDEX('RAB input'!AM$185:AM$234, $E1117)/'RAB input'!AM$14","v":0},{"$f":"INDEX('RAB input'!AN$185:AN$234, $E1117)/'RAB input'!AN$14","v":0},{"$f":"INDEX('RAB input'!AO$185:AO$234, $E1117)/'RAB input'!AO$14","v":0},{"$f":"INDEX('RAB input'!AP$185:AP$234, $E1117)/'RAB input'!AP$14","v":0},{"$f":"INDEX('RAB input'!AQ$185:AQ$234, $E1117)/'RAB input'!AQ$14","v":0},{"$f":"INDEX('RAB input'!AR$185:AR$234, $E1117)/'RAB input'!AR$14","v":0},{"$f":"INDEX('RAB input'!AS$185:AS$234, $E1117)/'RAB input'!AS$14","v":0},{"$f":"INDEX('RAB input'!AT$185:AT$234, $E1117)/'RAB input'!AT$14","v":0},{"$f":"INDEX('RAB input'!AU$185:AU$234, $E1117)/'RAB input'!AU$14","v":0},{"$f":"INDEX('RAB input'!AV$185:AV$234, $E1117)/'RAB input'!AV$14","v":0},{"$f":"INDEX('RAB input'!AW$185:AW$234, $E1117)/'RAB input'!AW$14","v":0},{"$f":"INDEX('RAB input'!AX$185:AX$234, $E1117)/'RAB input'!AX$14","v":0},{"$f":"INDEX('RAB input'!AY$185:AY$234, $E1117)/'RAB input'!AY$14","v":0},{"$f":"INDEX('RAB input'!AZ$185:AZ$234, $E1117)/'RAB input'!AZ$14","v":0},{"$f":"INDEX('RAB input'!BA$185:BA$234, $E1117)/'RAB input'!BA$14","v":0},{"$f":"INDEX('RAB input'!BB$185:BB$234, $E1117)/'RAB input'!BB$14","v":0},{"$f":"INDEX('RAB input'!BC$185:BC$234, $E1117)/'RAB input'!BC$14","v":0},{"$f":"INDEX('RAB input'!BD$185:BD$234, $E1117)/'RAB input'!BD$14","v":0},{"$f":"INDEX('RAB input'!BE$185:BE$234, $E1117)/'RAB input'!BE$14","v":0},{"$f":"INDEX('RAB input'!BF$185:BF$234, $E1117)/'RAB input'!BF$14","v":0},{"$f":"INDEX('RAB input'!BG$185:BG$234, $E1117)/'RAB input'!BG$14","v":0},{"$f":"INDEX('RAB input'!BH$185:BH$234, $E1117)/'RAB input'!BH$14","v":0},{"$f":"INDEX('RAB input'!BI$185:BI$234, $E1117)/'RAB input'!BI$14","v":0},{"$f":"INDEX('RAB input'!BJ$185:BJ$234, $E1117)/'RAB input'!BJ$14","v":0},{"$f":"INDEX('RAB input'!BK$185:BK$234, $E1117)/'RAB input'!BK$14","v":0},{"$f":"INDEX('RAB input'!BL$185:BL$234, $E1117)/'RAB input'!BL$14","v":0},{"$f":"INDEX('RAB input'!BM$185:BM$234, $E1117)/'RAB input'!BM$14","v":0},{"$f":"INDEX('RAB input'!BN$185:BN$234, $E1117)/'RAB input'!BN$14","v":0},{"$f":"INDEX('RAB input'!BO$185:BO$234, $E1117)/'RAB input'!BO$14","v":0},{"$f":"INDEX('RAB input'!BP$185:BP$234, $E1117)/'RAB input'!BP$14","v":0},{"$f":"INDEX('RAB input'!BQ$185:BQ$234, $E1117)/'RAB input'!BQ$14","v":0},{"$f":"INDEX('RAB input'!BR$185:BR$234, $E1117)/'RAB input'!BR$14","v":0},{"$f":"INDEX('RAB input'!BS$185:BS$234, $E1117)/'RAB input'!BS$14","v":0},{"$f":"INDEX('RAB input'!BT$185:BT$234, $E1117)/'RAB input'!BT$14","v":0},{"$f":"INDEX('RAB input'!BU$185:BU$234, $E1117)/'RAB input'!BU$14","v":0},{"$f":"INDEX('RAB input'!BV$185:BV$234, $E1117)/'RAB input'!BV$14","v":0},{"$f":"INDEX('RAB input'!BW$185:BW$234, $E1117)/'RAB input'!BW$14","v":0},{"$f":"INDEX('RAB input'!BX$185:BX$234, $E1117)/'RAB input'!BX$14","v":0},{"$f":"INDEX('RAB input'!BY$185:BY$234, $E1117)/'RAB input'!BY$14","v":0},{"$f":"INDEX('RAB input'!BZ$185:BZ$234, $E1117)/'RAB input'!BZ$14","v":0},{"$f":"INDEX('RAB input'!CA$185:CA$234, $E1117)/'RAB input'!CA$14","v":0},{"$f":"INDEX('RAB input'!CB$185:CB$234, $E1117)/'RAB input'!CB$14","v":0},{"$f":"INDEX('RAB input'!CC$185:CC$234, $E1117)/'RAB input'!CC$14","v":0},{"$f":"INDEX('RAB input'!CD$185:CD$234, $E1117)/'RAB input'!CD$14","v":0},{"$f":"INDEX('RAB input'!CE$185:CE$234, $E1117)/'RAB input'!CE$14","v":0},{"$f":"INDEX('RAB input'!CF$185:CF$234, $E1117)/'RAB input'!CF$14","v":0},{"$f":"INDEX('RAB input'!CG$185:CG$234, $E1117)/'RAB input'!CG$14","v":0},{"$f":"INDEX('RAB input'!CH$185:CH$234, $E1117)/'RAB input'!CH$14","v":0},{"$f":"INDEX('RAB input'!CI$185:CI$234, $E1117)/'RAB input'!CI$14","v":0},{"$f":"INDEX('RAB input'!CJ$185:CJ$234, $E1117)/'RAB input'!CJ$14","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1139)","v":"Depreciation of asset adjustments - RAB 2013-14"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(T$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:S1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(U$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:T1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(V$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:U1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(W$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:V1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(X$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:W1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:X1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:Y1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:Z1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AA1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AB1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AC1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AD1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AE1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AF1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AG1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AH1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AI1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AJ1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AK1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AL1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AM1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AN1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AO1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AP1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AQ1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AR1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AS1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AT1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AU1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AV1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AW1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AX1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AY1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:AZ1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BA1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BB1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BC1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BD1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BE1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BF1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BG1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BH1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BI1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BJ1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BK1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BL1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BM1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BN1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BO1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BP1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BQ1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BR1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BS1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BT1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BU1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BV1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BW1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BX1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BY1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:BZ1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:CA1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:CB1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:CC1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:CD1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:CE1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:CF1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:CG1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:CH1173)))","v":0},{"$f":"IF(OR(OFFSET($G1134, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=0, OFFSET($G1135, -$E1138, $E1139)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1135, -$E1138, $E1139)+$E1139, IFERROR(OFFSET($G1134, -$E1138, $E1139)/OFFSET($G1135, -$E1138, $E1139), 0), OFFSET($G1134, -$E1138, $E1139)-SUM($G1173:CI1173)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1152)","v":"Depreciation of asset adjustments - RAB 2026-27"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:AF1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:AG1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:AH1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:AI1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:AJ1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:AK1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:AL1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:AM1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:AN1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:AO1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:AP1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:AQ1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:AR1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:AS1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:AT1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:AU1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:AV1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:AW1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:AX1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:AY1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:AZ1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BA1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BB1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BC1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BD1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BE1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BF1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BG1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BH1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BI1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BJ1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BK1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BL1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BM1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BN1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BO1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BP1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BQ1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BR1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BS1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BT1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BU1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BV1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BW1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BX1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BY1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:BZ1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:CA1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:CB1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:CC1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:CD1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:CE1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:CF1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:CG1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:CH1186)))","v":0},{"$f":"IF(OR(OFFSET($G1147, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=0, OFFSET($G1148, -$E1151, $E1152)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1148, -$E1151, $E1152)+$E1152, IFERROR(OFFSET($G1147, -$E1151, $E1152)/OFFSET($G1148, -$E1151, $E1152), 0), OFFSET($G1147, -$E1151, $E1152)-SUM($G1186:CI1186)))","v":0}]
[null,null,null,null,14,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1215)","v":"Depreciation of net capex 2015-16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>V$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:U1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>W$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:V1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>X$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:W1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>Y$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:X1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>Z$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:Y1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AA$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:Z1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AB$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AA1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AC$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AB1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AD$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AC1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AE$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AD1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AF$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AE1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AG$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AF1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AH$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AG1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AI$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AH1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AJ$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AI1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AK$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AJ1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AL$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AK1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AM$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AL1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AN$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AM1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AO$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AN1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AP$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AO1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AQ$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AP1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AR$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AQ1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AS$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AR1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AT$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AS1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AU$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AT1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AV$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AU1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AW$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AV1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AX$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AW1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AY$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AX1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>AZ$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AY1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BA$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:AZ1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BB$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BA1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BC$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BB1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BD$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BC1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BE$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BD1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BF$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BE1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BG$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BF1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BH$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BG1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BI$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BH1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BJ$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BI1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BK$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BJ1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BL$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BK1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BM$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BL1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BN$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BM1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BO$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BN1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BP$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BO1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BQ$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BP1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BR$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BQ1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BS$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BR1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BT$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BS1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BU$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BT1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BV$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BU1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BW$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BV1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BX$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BW1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BY$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BX1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>BZ$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BY1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>CA$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:BZ1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>CB$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:CA1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>CC$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:CB1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>CD$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:CC1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>CE$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:CD1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>CF$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:CE1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>CG$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:CF1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>CH$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:CG1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>CI$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:CH1215))))","v":0},{"$f":"IF(OFFSET($G1206, -$E1215, $E1215)=\"n/a\",0,IF(OFFSET($G1206,-$E1215,$E1215)+$E1215>CJ$5,IFERROR((OFFSET($G1205,-$E1215,$E1215)/(OFFSET($G1206,-$E1215,$E1215))),0),(OFFSET($G1205,-$E1215,$E1215)-SUM($G1215:CI1215))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1217)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(X$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:W1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:X1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:Y1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:Z1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AA1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AB1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AC1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AD1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AE1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AF1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AG1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AH1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AI1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AJ1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AK1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AL1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AM1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AN1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AO1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AP1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AQ1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AR1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AS1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AT1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AU1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AV1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AW1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AX1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AY1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:AZ1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BA1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BB1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BC1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BD1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BE1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BF1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BG1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BH1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BI1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BJ1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BK1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BL1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BM1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BN1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BO1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BP1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BQ1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BR1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BS1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BT1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BU1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BV1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BW1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BX1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BY1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:BZ1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:CA1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:CB1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:CC1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:CD1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:CE1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:CF1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:CG1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:CH1251)))","v":0},{"$f":"IF(OR(OFFSET($G1212, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=0, OFFSET($G1213, -$E1216, $E1217)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1213, -$E1216, $E1217)+$E1217, IFERROR(OFFSET($G1212, -$E1216, $E1217)/OFFSET($G1213, -$E1216, $E1217), 0), OFFSET($G1212, -$E1216, $E1217)-SUM($G1251:CI1251)))","v":0}]
[null,null,null,null,3,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1278)","v":"Depreciation of net capex 2004-05"},null,null,null,null,{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>K$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:J1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>L$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:K1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>M$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:L1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>N$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:M1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>O$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:N1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>P$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:O1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>Q$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:P1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>R$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:Q1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>S$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:R1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>T$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:S1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>U$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:T1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>V$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:U1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>W$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:V1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>X$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:W1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>Y$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:X1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>Z$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:Y1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AA$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:Z1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AB$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AA1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AC$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AB1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AD$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AC1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AE$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AD1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AF$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AE1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AG$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AF1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AH$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AG1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AI$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AH1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AJ$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AI1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AK$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AJ1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AL$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AK1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AM$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AL1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AN$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AM1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AO$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AN1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AP$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AO1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AQ$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AP1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AR$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AQ1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AS$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AR1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AT$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AS1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AU$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AT1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AV$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AU1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AW$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AV1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AX$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AW1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AY$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AX1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>AZ$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AY1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BA$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:AZ1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BB$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BA1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BC$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BB1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BD$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BC1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BE$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BD1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BF$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BE1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BG$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BF1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BH$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BG1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BI$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BH1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BJ$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BI1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BK$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BJ1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BL$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BK1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BM$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BL1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BN$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BM1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BO$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BN1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BP$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BO1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BQ$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BP1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BR$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BQ1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BS$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BR1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BT$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BS1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BU$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BT1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BV$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BU1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BW$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BV1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BX$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BW1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BY$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BX1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>BZ$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BY1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>CA$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:BZ1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>CB$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:CA1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>CC$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:CB1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>CD$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:CC1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>CE$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:CD1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>CF$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:CE1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>CG$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:CF1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>CH$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:CG1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>CI$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:CH1278))))","v":0},{"$f":"IF(OFFSET($G1269, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1269,-$E1278,$E1278)+$E1278>CJ$5,IFERROR((OFFSET($G1268,-$E1278,$E1278)/(OFFSET($G1269,-$E1278,$E1278))),0),(OFFSET($G1268,-$E1278,$E1278)-SUM($G1278:CI1278))))","v":0}]
[null,null,null,null,24,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1299)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>AF$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:AE1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>AG$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:AF1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>AH$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:AG1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>AI$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:AH1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>AJ$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:AI1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>AK$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:AJ1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>AL$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:AK1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>AM$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:AL1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>AN$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:AM1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>AO$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:AN1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>AP$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:AO1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>AQ$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:AP1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>AR$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:AQ1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>AS$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:AR1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>AT$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:AS1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>AU$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:AT1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>AV$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:AU1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>AW$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:AV1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>AX$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:AW1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>AY$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:AX1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>AZ$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:AY1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BA$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:AZ1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BB$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BA1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BC$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BB1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BD$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BC1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BE$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BD1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BF$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BE1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BG$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BF1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BH$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BG1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BI$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BH1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BJ$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BI1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BK$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BJ1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BL$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BK1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BM$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BL1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BN$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BM1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BO$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BN1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BP$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BO1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BQ$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BP1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BR$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BQ1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BS$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BR1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BT$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BS1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BU$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BT1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BV$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BU1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BW$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BV1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BX$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BW1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BY$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BX1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>BZ$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BY1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>CA$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:BZ1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>CB$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:CA1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>CC$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:CB1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>CD$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:CC1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>CE$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:CD1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>CF$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:CE1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>CG$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:CF1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>CH$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:CG1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>CI$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:CH1299))))","v":0},{"$f":"IF(OFFSET($G1290, -$E1299, $E1299)=\"n/a\",0,IF(OFFSET($G1290,-$E1299,$E1299)+$E1299>CJ$5,IFERROR((OFFSET($G1289,-$E1299,$E1299)/(OFFSET($G1290,-$E1299,$E1299))),0),(OFFSET($G1289,-$E1299,$E1299)-SUM($G1299:CI1299))))","v":0}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$346:$G$395, $E1339)+INDEX('RAB input'!$G$292:$G$341, $E1339)*(INDEX(rvanillaWACC, 'RAB input'!$H$11+2)-1)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$292:H$341, $E1339)/'RAB input'!H$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$19-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$292:I$341, $E1339)/'RAB input'!I$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$19-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$292:J$341, $E1339)/'RAB input'!J$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$19-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$292:K$341, $E1339)/'RAB input'!K$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$19-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$292:L$341, $E1339)/'RAB input'!L$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$19-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$292:M$341, $E1339)/'RAB input'!M$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$19-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$292:N$341, $E1339)/'RAB input'!N$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$19-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$292:O$341, $E1339)/'RAB input'!O$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$19-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$292:P$341, $E1339)/'RAB input'!P$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$19-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$292:Q$341, $E1339)/'RAB input'!Q$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$19-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$292:R$341, $E1339)/'RAB input'!R$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$19-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$292:S$341, $E1339)/'RAB input'!S$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$19-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$292:T$341, $E1339)/'RAB input'!T$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$19-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$292:U$341, $E1339)/'RAB input'!U$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$19-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$292:V$341, $E1339)/'RAB input'!V$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$19-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$292:W$341, $E1339)/'RAB input'!W$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$19-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$292:X$341, $E1339)/'RAB input'!X$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$19-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$292:Y$341, $E1339)/'RAB input'!Y$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$19-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$292:Z$341, $E1339)/'RAB input'!Z$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$19-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$292:AA$341, $E1339)/'RAB input'!AA$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$19-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$292:AB$341, $E1339)/'RAB input'!AB$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$19-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$292:AC$341, $E1339)/'RAB input'!AC$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$19-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$292:AD$341, $E1339)/'RAB input'!AD$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$19-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$292:AE$341, $E1339)/'RAB input'!AE$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$19-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$292:AF$341, $E1339)/'RAB input'!AF$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$19-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$292:AG$341, $E1339)/'RAB input'!AG$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$19-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$292:AH$341, $E1339)/'RAB input'!AH$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$19-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$292:AI$341, $E1339)/'RAB input'!AI$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$19-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$292:AJ$341, $E1339)/'RAB input'!AJ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$19-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$292:AK$341, $E1339)/'RAB input'!AK$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$19-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$292:AL$341, $E1339)/'RAB input'!AL$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$19-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$292:AM$341, $E1339)/'RAB input'!AM$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$19-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$292:AN$341, $E1339)/'RAB input'!AN$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$19-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$292:AO$341, $E1339)/'RAB input'!AO$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$19-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$292:AP$341, $E1339)/'RAB input'!AP$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$19-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$292:AQ$341, $E1339)/'RAB input'!AQ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$19-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$292:AR$341, $E1339)/'RAB input'!AR$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$19-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$292:AS$341, $E1339)/'RAB input'!AS$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$19-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$292:AT$341, $E1339)/'RAB input'!AT$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$19-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$292:AU$341, $E1339)/'RAB input'!AU$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$19-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$292:AV$341, $E1339)/'RAB input'!AV$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$19-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$292:AW$341, $E1339)/'RAB input'!AW$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$19-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$292:AX$341, $E1339)/'RAB input'!AX$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$19-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$292:AY$341, $E1339)/'RAB input'!AY$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$19-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$292:AZ$341, $E1339)/'RAB input'!AZ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$19-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$292:BA$341, $E1339)/'RAB input'!BA$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$19-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$292:BB$341, $E1339)/'RAB input'!BB$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$19-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$292:BC$341, $E1339)/'RAB input'!BC$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$19-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$292:BD$341, $E1339)/'RAB input'!BD$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$19-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$292:BE$341, $E1339)/'RAB input'!BE$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$19-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$292:BF$341, $E1339)/'RAB input'!BF$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$19-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$292:BG$341, $E1339)/'RAB input'!BG$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$19-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$292:BH$341, $E1339)/'RAB input'!BH$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$19-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$292:BI$341, $E1339)/'RAB input'!BI$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$19-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$292:BJ$341, $E1339)/'RAB input'!BJ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$19-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$292:BK$341, $E1339)/'RAB input'!BK$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$19-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$292:BL$341, $E1339)/'RAB input'!BL$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$19-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$292:BM$341, $E1339)/'RAB input'!BM$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$19-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$292:BN$341, $E1339)/'RAB input'!BN$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$19-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$292:BO$341, $E1339)/'RAB input'!BO$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$19-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$292:BP$341, $E1339)/'RAB input'!BP$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$19-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$292:BQ$341, $E1339)/'RAB input'!BQ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$19-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$292:BR$341, $E1339)/'RAB input'!BR$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$19-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$292:BS$341, $E1339)/'RAB input'!BS$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$19-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$292:BT$341, $E1339)/'RAB input'!BT$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$19-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$292:BU$341, $E1339)/'RAB input'!BU$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$19-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BV$292:BV$341, $E1339)/'RAB input'!BV$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$19-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BW$292:BW$341, $E1339)/'RAB input'!BW$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$19-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BX$292:BX$341, $E1339)/'RAB input'!BX$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$19-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BY$292:BY$341, $E1339)/'RAB input'!BY$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$19-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BZ$292:BZ$341, $E1339)/'RAB input'!BZ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$19-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!CA$292:CA$341, $E1339)/'RAB input'!CA$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$19-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CB$292:CB$341, $E1339)/'RAB input'!CB$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$19-1))","v":0},{"$f":"IF('RAB input'!CD$11=\"\", 0, INDEX('RAB input'!CC$292:CC$341, $E1339)/'RAB input'!CC$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CD$11, 2))/'RAB input'!CC$19-1))","v":0},{"$f":"IF('RAB input'!CE$11=\"\", 0, INDEX('RAB input'!CD$292:CD$341, $E1339)/'RAB input'!CD$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CE$11, 2))/'RAB input'!CD$19-1))","v":0},{"$f":"IF('RAB input'!CF$11=\"\", 0, INDEX('RAB input'!CE$292:CE$341, $E1339)/'RAB input'!CE$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CF$11, 2))/'RAB input'!CE$19-1))","v":0},{"$f":"IF('RAB input'!CG$11=\"\", 0, INDEX('RAB input'!CF$292:CF$341, $E1339)/'RAB input'!CF$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CG$11, 2))/'RAB input'!CF$19-1))","v":0},{"$f":"IF('RAB input'!CH$11=\"\", 0, INDEX('RAB input'!CG$292:CG$341, $E1339)/'RAB input'!CG$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CH$11, 2))/'RAB input'!CG$19-1))","v":0},{"$f":"IF('RAB input'!CI$11=\"\", 0, INDEX('RAB input'!CH$292:CH$341, $E1339)/'RAB input'!CH$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CI$11, 2))/'RAB input'!CH$19-1))","v":0},{"$f":"IF('RAB input'!CJ$11=\"\", 0, INDEX('RAB input'!CI$292:CI$341, $E1339)/'RAB input'!CI$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CJ$11, 2))/'RAB input'!CI$19-1))","v":0},{"$f":"IF('RAB input'!CK$11=\"\", 0, INDEX('RAB input'!CJ$292:CJ$341, $E1339)/'RAB input'!CJ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CK$11, 2))/'RAB input'!CJ$19-1))","v":0}]
[null,null,null,null,21,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1370)","v":"Depreciation of net capex 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AC$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AB1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AD$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AC1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AE$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AD1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AF$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AE1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AG$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AF1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AH$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AG1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AI$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AH1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AJ$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AI1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AK$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AJ1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AL$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AK1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AM$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AL1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AN$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AM1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AO$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AN1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AP$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AO1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AQ$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AP1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AR$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AQ1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AS$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AR1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AT$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AS1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AU$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AT1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AV$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AU1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AW$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AV1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AX$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AW1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AY$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AX1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>AZ$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AY1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BA$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:AZ1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BB$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BA1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BC$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BB1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BD$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BC1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BE$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BD1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BF$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BE1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BG$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BF1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BH$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BG1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BI$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BH1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BJ$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BI1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BK$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BJ1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BL$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BK1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BM$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BL1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BN$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BM1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BO$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BN1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BP$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BO1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BQ$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BP1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BR$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BQ1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BS$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BR1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BT$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BS1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BU$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BT1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BV$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BU1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BW$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BV1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BX$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BW1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BY$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BX1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>BZ$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BY1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>CA$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:BZ1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>CB$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:CA1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>CC$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:CB1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>CD$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:CC1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>CE$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:CD1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>CF$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:CE1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>CG$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:CF1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>CH$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:CG1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>CI$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:CH1370))))","v":0},{"$f":"IF(OFFSET($G1361, -$E1370, $E1370)=\"n/a\",0,IF(OFFSET($G1361,-$E1370,$E1370)+$E1370>CJ$5,IFERROR((OFFSET($G1360,-$E1370,$E1370)/(OFFSET($G1361,-$E1370,$E1370))),0),(OFFSET($G1360,-$E1370,$E1370)-SUM($G1370:CI1370))))","v":0}]
[null,null,null,null,{"$f":"E1355","v":6},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E1376)","v":"Depreciation of t-1 and t-2 adjustment 2001-02"},null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=N$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:M1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(N$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:M1377)),\nIF(N$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:M1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=O$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:N1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(O$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:N1377)),\nIF(O$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:N1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=P$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:O1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(P$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:O1377)),\nIF(P$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:O1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=Q$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:P1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(Q$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:P1377)),\nIF(Q$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:P1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=R$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:Q1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(R$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:Q1377)),\nIF(R$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:Q1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=S$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:R1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(S$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:R1377)),\nIF(S$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:R1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=T$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:S1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(T$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:S1377)),\nIF(T$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:S1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=U$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:T1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(U$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:T1377)),\nIF(U$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:T1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=V$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:U1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(V$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:U1377)),\nIF(V$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:U1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=W$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:V1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(W$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:V1377)),\nIF(W$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:V1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=X$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:W1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(X$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:W1377)),\nIF(X$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:W1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=Y$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:X1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:X1377)),\nIF(Y$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:X1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=Z$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:Y1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:Y1377)),\nIF(Z$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:Y1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AA$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:Z1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:Z1377)),\nIF(AA$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:Z1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AB$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AA1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AA1377)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AA1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AC$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AB1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AB1377)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AB1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AD$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AC1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AC1377)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AC1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AE$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AD1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AD1377)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AD1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AF$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AE1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AE1377)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AE1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AG$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AF1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AF1377)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AF1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AH$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AG1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AG1377)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AG1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AI$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AH1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AH1377)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AH1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AJ$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AI1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AI1377)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AI1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AK$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AJ1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AJ1377)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AJ1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AL$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AK1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AK1377)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AK1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AM$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AL1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AL1377)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AL1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AN$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AM1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AM1377)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AM1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AO$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AN1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AN1377)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AN1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AP$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AO1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AO1377)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AO1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AQ$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AP1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AP1377)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AP1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AR$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AQ1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AQ1377)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AQ1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AS$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AR1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AR1377)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AR1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AT$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AS1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AS1377)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AS1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AU$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AT1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AT1377)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AT1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AV$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AU1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AU1377)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AU1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AW$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AV1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AV1377)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AV1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AX$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AW1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AW1377)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AW1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AY$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AX1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AX1377)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AX1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=AZ$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AY1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AY1377)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AY1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BA$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:AZ1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AZ1377)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:AZ1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BB$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BA1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BA1377)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BA1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BC$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BB1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BB1377)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BB1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BD$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BC1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BC1377)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BC1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BE$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BD1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BD1377)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BD1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BF$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BE1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BE1377)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BE1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BG$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BF1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BF1377)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BF1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BH$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BG1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BG1377)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BG1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BI$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BH1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BH1377)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BH1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BJ$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BI1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BI1377)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BI1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BK$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BJ1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BJ1377)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BJ1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BL$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BK1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BK1377)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BK1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BM$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BL1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BL1377)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BL1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BN$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BM1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BM1377)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BM1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BO$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BN1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BN1377)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BN1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BP$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BO1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BO1377)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BO1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BQ$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BP1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BP1377)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BP1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BR$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BQ1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BQ1377)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BQ1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BS$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BR1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BR1377)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BR1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BT$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BS1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BS1377)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BS1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BU$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BT1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BT1377)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BT1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BV$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BU1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BU1377)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BU1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BW$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BV1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BV1377)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BV1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BX$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BW1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BW1377)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BW1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BY$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BX1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BX1377)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BX1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=BZ$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BY1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BY1377)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BY1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=CA$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:BZ1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BZ1377)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:BZ1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=CB$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:CA1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:CA1377)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:CA1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=CC$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:CB1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:CB1377)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:CB1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=CD$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:CC1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:CC1377)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:CC1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=CE$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:CD1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:CD1377)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:CD1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=CF$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:CE1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:CE1377)),\nIF(CF$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:CE1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=CG$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:CF1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:CF1377)),\nIF(CG$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:CF1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=CH$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:CG1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:CG1377)),\nIF(CH$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:CG1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=CI$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:CH1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:CH1377)),\nIF(CI$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:CH1377)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1376)+$E1349>=CJ$5, 0,\nIF(AND(OFFSET($G1341, -$E1349, $E1376)<>0, OFFSET($G1343, -$E1349, $E1376)=0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)-SUM($G1377:CI1377)),\nIF(AND(OFFSET($G1341, -$E1349, $E1376)=0, OFFSET($G1343, -$E1349, $E1376)<>0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1344, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:CI1377)),\nIF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E1376)<OFFSET($G1342, -$E1349, $E1376)+$E1376, IFERROR(OFFSET($G1341, -$E1349, $E1376)/OFFSET($G1342, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)/OFFSET($G1344, -$E1349, $E1376), 0), OFFSET($G1341, -$E1349, $E1376)+OFFSET($G1343, -$E1349, $E1376)-SUM($G1377:CI1377)))))), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1371)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AC1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AD1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AE1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AF1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AG1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AH1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AI1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AJ1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AK1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AL1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AM1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AN1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AO1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AP1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AQ1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AR1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AS1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AT1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AU1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AV1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AW1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AX1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AY1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:AZ1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BA1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BB1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BC1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BD1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BE1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BF1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BG1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BH1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BI1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BJ1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BK1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BL1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BM1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BN1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BO1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BP1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BQ1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BR1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BS1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BT1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BU1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BV1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BW1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BX1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BY1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:BZ1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:CA1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:CB1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:CC1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:CD1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:CE1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:CF1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:CG1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:CH1405)))","v":0},{"$f":"IF(OR(OFFSET($G1366, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=0, OFFSET($G1367, -$E1370, $E1371)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1367, -$E1370, $E1371)+$E1371, IFERROR(OFFSET($G1366, -$E1370, $E1371)/OFFSET($G1367, -$E1370, $E1371), 0), OFFSET($G1366, -$E1370, $E1371)-SUM($G1405:CI1405)))","v":0}]
[null,null,null,null,{"$f":"E1453+5","v":20},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E1453)","v":"Depreciation of t-1 and t-2 adjustment 2016-17"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AB$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AA1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AA1454)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AA1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AC$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AB1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AB1454)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AB1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AD$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AC1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AC1454)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AC1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AE$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AD1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AD1454)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AD1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AF$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AE1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AE1454)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AE1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AG$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AF1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AF1454)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AF1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AH$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AG1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AG1454)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AG1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AI$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AH1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AH1454)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AH1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AJ$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AI1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AI1454)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AI1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AK$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AJ1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AJ1454)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AJ1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AL$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AK1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AK1454)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AK1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AM$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AL1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AL1454)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AL1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AN$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AM1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AM1454)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AM1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AO$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AN1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AN1454)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AN1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AP$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AO1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AO1454)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AO1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AQ$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AP1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AP1454)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AP1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AR$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AQ1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AQ1454)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AQ1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AS$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AR1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AR1454)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AR1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AT$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AS1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AS1454)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AS1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AU$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AT1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AT1454)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AT1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AV$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AU1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AU1454)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AU1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AW$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AV1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AV1454)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AV1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AX$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AW1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AW1454)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AW1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AY$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AX1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AX1454)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AX1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=AZ$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AY1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AY1454)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AY1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BA$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:AZ1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AZ1454)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:AZ1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BB$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BA1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BA1454)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BA1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BC$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BB1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BB1454)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BB1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BD$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BC1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BC1454)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BC1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BE$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BD1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BD1454)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BD1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BF$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BE1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BE1454)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BE1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BG$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BF1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BF1454)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BF1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BH$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BG1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BG1454)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BG1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BI$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BH1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BH1454)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BH1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BJ$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BI1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BI1454)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BI1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BK$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BJ1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BJ1454)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BJ1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BL$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BK1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BK1454)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BK1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BM$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BL1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BL1454)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BL1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BN$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BM1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BM1454)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BM1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BO$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BN1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BN1454)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BN1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BP$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BO1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BO1454)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BO1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BQ$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BP1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BP1454)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BP1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BR$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BQ1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BQ1454)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BQ1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BS$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BR1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BR1454)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BR1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BT$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BS1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BS1454)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BS1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BU$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BT1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BT1454)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BT1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BV$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BU1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BU1454)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BU1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BW$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BV1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BV1454)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BV1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BX$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BW1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BW1454)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BW1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BY$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BX1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BX1454)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BX1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=BZ$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BY1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BY1454)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BY1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=CA$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:BZ1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BZ1454)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:BZ1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=CB$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:CA1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:CA1454)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:CA1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=CC$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:CB1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:CB1454)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:CB1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=CD$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:CC1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:CC1454)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:CC1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=CE$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:CD1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:CD1454)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:CD1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=CF$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:CE1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:CE1454)),\nIF(CF$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:CE1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=CG$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:CF1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:CF1454)),\nIF(CG$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:CF1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=CH$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:CG1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:CG1454)),\nIF(CH$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:CG1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=CI$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:CH1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:CH1454)),\nIF(CI$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:CH1454)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E1453)+$E1426>=CJ$5, 0,\nIF(AND(OFFSET($G1418, -$E1426, $E1453)<>0, OFFSET($G1420, -$E1426, $E1453)=0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)-SUM($G1454:CI1454)),\nIF(AND(OFFSET($G1418, -$E1426, $E1453)=0, OFFSET($G1420, -$E1426, $E1453)<>0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1421, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:CI1454)),\nIF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E1453)<OFFSET($G1419, -$E1426, $E1453)+$E1453, IFERROR(OFFSET($G1418, -$E1426, $E1453)/OFFSET($G1419, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)/OFFSET($G1421, -$E1426, $E1453), 0), OFFSET($G1418, -$E1426, $E1453)+OFFSET($G1420, -$E1426, $E1453)-SUM($G1454:CI1454)))))), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1430)","v":"Depreciation of asset adjustments - RAB 2008-09"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(O$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:N1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(P$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:O1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:P1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(R$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:Q1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(S$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:R1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(T$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:S1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(U$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:T1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(V$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:U1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(W$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:V1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(X$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:W1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:X1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:Y1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:Z1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AA1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AB1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AC1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AD1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AE1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AF1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AG1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AH1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AI1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AJ1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AK1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AL1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AM1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AN1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AO1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AP1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AQ1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AR1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AS1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AT1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AU1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AV1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AW1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AX1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AY1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:AZ1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BA1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BB1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BC1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BD1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BE1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BF1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BG1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BH1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BI1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BJ1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BK1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BL1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BM1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BN1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BO1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BP1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BQ1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BR1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BS1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BT1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BU1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BV1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BW1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BX1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BY1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:BZ1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:CA1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:CB1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:CC1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:CD1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:CE1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:CF1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:CG1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:CH1464)))","v":0},{"$f":"IF(OR(OFFSET($G1425, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=0, OFFSET($G1426, -$E1429, $E1430)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1426, -$E1429, $E1430)+$E1430, IFERROR(OFFSET($G1425, -$E1429, $E1430)/OFFSET($G1426, -$E1429, $E1430), 0), OFFSET($G1425, -$E1429, $E1430)-SUM($G1464:CI1464)))","v":0}]
[null,null,null,null,0,"Depreciation of starting RAB",null,{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>H$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:G1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>I$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:H1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>J$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:I1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>K$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:J1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>L$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:K1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>M$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:L1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>N$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:M1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>O$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:N1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>P$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:O1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>Q$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:P1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>R$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:Q1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>S$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:R1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>T$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:S1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>U$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:T1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>V$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:U1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>W$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:V1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>X$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:W1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>Y$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:X1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>Z$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:Y1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AA$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:Z1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AB$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AA1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AC$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AB1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AD$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AC1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AE$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AD1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AF$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AE1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AG$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AF1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AH$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AG1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AI$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AH1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AJ$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AI1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AK$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AJ1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AL$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AK1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AM$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AL1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AN$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AM1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AO$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AN1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AP$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AO1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AQ$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AP1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AR$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AQ1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AS$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AR1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AT$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AS1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AU$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AT1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AV$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AU1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AW$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AV1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AX$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AW1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AY$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AX1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>AZ$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AY1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BA$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:AZ1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BB$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BA1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BC$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BB1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BD$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BC1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BE$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BD1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BF$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BE1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BG$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BF1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BH$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BG1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BI$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BH1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BJ$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BI1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BK$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BJ1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BL$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BK1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BM$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BL1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BN$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BM1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BO$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BN1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BP$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BO1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BQ$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BP1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BR$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BQ1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BS$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BR1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BT$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BS1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BU$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BT1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BV$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BU1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BW$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BV1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BX$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BW1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BY$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BX1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>BZ$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BY1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>CA$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:BZ1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>CB$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:CA1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>CC$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:CB1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>CD$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:CC1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>CE$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:CD1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>CF$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:CE1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>CG$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:CF1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>CH$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:CG1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>CI$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:CH1497))))","v":0},{"$f":"IF(OFFSET($G1488, -$E1497, $E1497)=\"n/a\",0,IF(OFFSET($G1488,-$E1497,$E1497)+$E1497>CJ$5,IFERROR((OFFSET($G1487,-$E1497,$E1497)/(OFFSET($G1488,-$E1497,$E1497))),0),(OFFSET($G1487,-$E1497,$E1497)-SUM($G1497:CI1497))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1498)","v":"Depreciation of asset adjustments - RAB 2002-03"},null,null,{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(I$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:H1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(J$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:I1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(K$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:J1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(L$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:K1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(M$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:L1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(N$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:M1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(O$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:N1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(P$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:O1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:P1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(R$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:Q1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(S$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:R1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(T$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:S1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(U$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:T1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(V$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:U1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(W$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:V1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(X$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:W1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:X1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:Y1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:Z1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AA1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AB1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AC1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AD1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AE1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AF1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AG1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AH1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AI1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AJ1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AK1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AL1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AM1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AN1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AO1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AP1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AQ1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AR1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AS1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AT1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AU1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AV1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AW1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AX1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AY1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:AZ1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BA1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BB1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BC1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BD1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BE1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BF1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BG1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BH1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BI1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BJ1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BK1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BL1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BM1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BN1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BO1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BP1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BQ1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BR1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BS1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BT1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BU1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BV1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BW1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BX1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BY1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:BZ1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:CA1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:CB1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:CC1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:CD1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:CE1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:CF1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:CG1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:CH1532)))","v":0},{"$f":"IF(OR(OFFSET($G1493, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=0, OFFSET($G1494, -$E1497, $E1498)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1494, -$E1497, $E1498)+$E1498, IFERROR(OFFSET($G1493, -$E1497, $E1498)/OFFSET($G1494, -$E1497, $E1498), 0), OFFSET($G1493, -$E1497, $E1498)-SUM($G1532:CI1532)))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E1561","v":"Asset class 22"},{"$f":"INDEX('RAB input'!$E$24:$E$73, MATCH($E1561, 'RAB input'!$D$24:$D$73, 0))","v":"Instrument Transformers - Decommission 2022-2027"}]
[null,null,null,null,18,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1589)","v":"Depreciation of net capex 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>Z$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:Y1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AA$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:Z1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AB$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AA1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AC$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AB1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AD$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AC1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AE$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AD1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AF$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AE1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AG$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AF1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AH$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AG1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AI$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AH1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AJ$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AI1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AK$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AJ1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AL$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AK1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AM$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AL1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AN$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AM1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AO$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AN1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AP$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AO1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AQ$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AP1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AR$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AQ1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AS$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AR1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AT$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AS1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AU$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AT1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AV$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AU1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AW$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AV1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AX$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AW1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AY$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AX1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>AZ$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AY1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BA$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:AZ1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BB$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BA1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BC$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BB1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BD$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BC1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BE$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BD1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BF$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BE1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BG$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BF1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BH$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BG1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BI$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BH1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BJ$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BI1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BK$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BJ1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BL$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BK1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BM$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BL1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BN$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BM1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BO$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BN1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BP$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BO1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BQ$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BP1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BR$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BQ1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BS$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BR1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BT$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BS1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BU$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BT1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BV$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BU1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BW$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BV1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BX$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BW1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BY$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BX1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>BZ$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BY1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>CA$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:BZ1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>CB$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:CA1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>CC$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:CB1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>CD$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:CC1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>CE$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:CD1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>CF$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:CE1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>CG$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:CF1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>CH$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:CG1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>CI$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:CH1589))))","v":0},{"$f":"IF(OFFSET($G1580, -$E1589, $E1589)=\"n/a\",0,IF(OFFSET($G1580,-$E1589,$E1589)+$E1589>CJ$5,IFERROR((OFFSET($G1579,-$E1589,$E1589)/(OFFSET($G1580,-$E1589,$E1589))),0),(OFFSET($G1579,-$E1589,$E1589)-SUM($G1589:CI1589))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1576)","v":"Depreciation of asset adjustments - RAB 2006-07"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(M$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:L1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(N$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:M1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(O$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:N1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(P$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:O1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:P1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(R$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:Q1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(S$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:R1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(T$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:S1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(U$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:T1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(V$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:U1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(W$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:V1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(X$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:W1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:X1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:Y1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:Z1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AA1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AB1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AC1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AD1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AE1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AF1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AG1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AH1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AI1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AJ1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AK1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AL1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AM1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AN1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AO1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AP1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AQ1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AR1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AS1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AT1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AU1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AV1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AW1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AX1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AY1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:AZ1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BA1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BB1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BC1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BD1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BE1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BF1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BG1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BH1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BI1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BJ1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BK1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BL1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BM1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BN1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BO1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BP1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BQ1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BR1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BS1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BT1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BU1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BV1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BW1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BX1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BY1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:BZ1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:CA1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:CB1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:CC1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:CD1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:CE1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:CF1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:CG1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:CH1610)))","v":0},{"$f":"IF(OR(OFFSET($G1571, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=0, OFFSET($G1572, -$E1575, $E1576)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1572, -$E1575, $E1576)+$E1576, IFERROR(OFFSET($G1571, -$E1575, $E1576)/OFFSET($G1572, -$E1575, $E1576), 0), OFFSET($G1571, -$E1575, $E1576)-SUM($G1610:CI1610)))","v":0}]
[null,null,null,null,7,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1652)","v":"Depreciation of net capex 2008-09"},null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>O$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:N1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>P$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:O1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>Q$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:P1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>R$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:Q1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>S$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:R1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>T$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:S1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>U$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:T1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>V$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:U1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>W$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:V1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>X$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:W1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>Y$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:X1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>Z$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:Y1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AA$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:Z1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AB$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AA1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AC$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AB1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AD$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AC1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AE$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AD1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AF$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AE1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AG$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AF1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AH$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AG1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AI$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AH1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AJ$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AI1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AK$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AJ1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AL$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AK1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AM$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AL1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AN$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AM1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AO$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AN1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AP$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AO1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AQ$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AP1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AR$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AQ1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AS$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AR1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AT$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AS1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AU$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AT1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AV$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AU1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AW$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AV1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AX$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AW1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AY$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AX1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>AZ$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AY1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BA$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:AZ1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BB$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BA1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BC$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BB1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BD$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BC1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BE$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BD1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BF$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BE1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BG$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BF1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BH$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BG1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BI$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BH1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BJ$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BI1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BK$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BJ1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BL$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BK1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BM$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BL1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BN$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BM1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BO$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BN1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BP$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BO1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BQ$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BP1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BR$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BQ1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BS$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BR1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BT$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BS1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BU$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BT1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BV$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BU1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BW$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BV1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BX$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BW1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BY$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BX1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>BZ$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BY1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>CA$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:BZ1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>CB$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:CA1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>CC$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:CB1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>CD$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:CC1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>CE$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:CD1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>CF$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:CE1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>CG$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:CF1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>CH$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:CG1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>CI$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:CH1652))))","v":0},{"$f":"IF(OFFSET($G1643, -$E1652, $E1652)=\"n/a\",0,IF(OFFSET($G1643,-$E1652,$E1652)+$E1652>CJ$5,IFERROR((OFFSET($G1642,-$E1652,$E1652)/(OFFSET($G1643,-$E1652,$E1652))),0),(OFFSET($G1642,-$E1652,$E1652)-SUM($G1652:CI1652))))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1658)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>U$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:T1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>V$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:U1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>W$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:V1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>X$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:W1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>Y$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:X1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>Z$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:Y1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AA$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:Z1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AB$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AA1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AC$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AB1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AD$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AC1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AE$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AD1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AF$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AE1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AG$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AF1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AH$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AG1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AI$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AH1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AJ$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AI1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AK$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AJ1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AL$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AK1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AM$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AL1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AN$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AM1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AO$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AN1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AP$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AO1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AQ$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AP1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AR$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AQ1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AS$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AR1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AT$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AS1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AU$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AT1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AV$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AU1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AW$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AV1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AX$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AW1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AY$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AX1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>AZ$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AY1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BA$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:AZ1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BB$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BA1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BC$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BB1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BD$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BC1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BE$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BD1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BF$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BE1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BG$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BF1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BH$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BG1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BI$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BH1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BJ$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BI1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BK$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BJ1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BL$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BK1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BM$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BL1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BN$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BM1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BO$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BN1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BP$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BO1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BQ$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BP1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BR$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BQ1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BS$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BR1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BT$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BS1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BU$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BT1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BV$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BU1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BW$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BV1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BX$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BW1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BY$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BX1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>BZ$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BY1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>CA$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:BZ1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>CB$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:CA1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>CC$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:CB1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>CD$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:CC1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>CE$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:CD1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>CF$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:CE1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>CG$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:CF1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>CH$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:CG1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>CI$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:CH1658))))","v":0},{"$f":"IF(OFFSET($G1649, -$E1658, $E1658)=\"n/a\",0,IF(OFFSET($G1649,-$E1658,$E1658)+$E1658>CJ$5,IFERROR((OFFSET($G1648,-$E1658,$E1658)/(OFFSET($G1649,-$E1658,$E1658))),0),(OFFSET($G1648,-$E1658,$E1658)-SUM($G1658:CI1658))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1653)","v":"Depreciation of asset adjustments - RAB 2009-10"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(P$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:O1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:P1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(R$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:Q1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(S$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:R1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(T$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:S1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(U$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:T1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(V$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:U1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(W$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:V1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(X$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:W1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:X1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:Y1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:Z1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AA1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AB1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AC1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AD1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AE1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AF1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AG1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AH1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AI1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AJ1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AK1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AL1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AM1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AN1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AO1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AP1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AQ1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AR1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AS1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AT1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AU1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AV1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AW1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AX1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AY1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:AZ1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BA1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BB1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BC1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BD1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BE1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BF1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BG1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BH1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BI1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BJ1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BK1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BL1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BM1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BN1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BO1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BP1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BQ1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BR1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BS1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BT1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BU1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BV1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BW1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BX1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BY1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:BZ1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:CA1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:CB1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:CC1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:CD1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:CE1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:CF1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:CG1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:CH1687)))","v":0},{"$f":"IF(OR(OFFSET($G1648, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=0, OFFSET($G1649, -$E1652, $E1653)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1649, -$E1652, $E1653)+$E1653, IFERROR(OFFSET($G1648, -$E1652, $E1653)/OFFSET($G1649, -$E1652, $E1653), 0), OFFSET($G1648, -$E1652, $E1653)-SUM($G1687:CI1687)))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$239:H$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!I$239:I$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!J$239:J$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!K$239:K$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!L$239:L$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!M$239:M$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!N$239:N$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!O$239:O$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!P$239:P$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!Q$239:Q$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!R$239:R$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!S$239:S$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!T$239:T$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!U$239:U$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!V$239:V$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!W$239:W$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!X$239:X$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!Y$239:Y$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!Z$239:Z$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AA$239:AA$288, $E1709)","v":7.8231219752296903},{"$f":"INDEX('RAB input'!AB$239:AB$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AC$239:AC$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AD$239:AD$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AE$239:AE$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AF$239:AF$288, $E1709)","v":2.8231219752296903},{"$f":"INDEX('RAB input'!AG$239:AG$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AH$239:AH$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AI$239:AI$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AJ$239:AJ$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AK$239:AK$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AL$239:AL$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AM$239:AM$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AN$239:AN$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AO$239:AO$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AP$239:AP$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AQ$239:AQ$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AR$239:AR$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AS$239:AS$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AT$239:AT$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AU$239:AU$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AV$239:AV$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AW$239:AW$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AX$239:AX$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AY$239:AY$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!AZ$239:AZ$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BA$239:BA$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BB$239:BB$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BC$239:BC$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BD$239:BD$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BE$239:BE$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BF$239:BF$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BG$239:BG$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BH$239:BH$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BI$239:BI$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BJ$239:BJ$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BK$239:BK$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BL$239:BL$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BM$239:BM$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BN$239:BN$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BO$239:BO$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BP$239:BP$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BQ$239:BQ$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BR$239:BR$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BS$239:BS$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BT$239:BT$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BU$239:BU$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BV$239:BV$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BW$239:BW$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BX$239:BX$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BY$239:BY$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!BZ$239:BZ$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!CA$239:CA$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!CB$239:CB$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!CC$239:CC$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!CD$239:CD$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!CE$239:CE$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!CF$239:CF$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!CG$239:CG$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!CH$239:CH$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!CI$239:CI$288, $E1709)","v":0},{"$f":"INDEX('RAB input'!CJ$239:CJ$288, $E1709)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1731)","v":"Depreciation of asset adjustments - RAB 2013-14"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(T$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:S1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(U$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:T1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(V$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:U1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(W$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:V1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(X$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:W1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:X1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:Y1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:Z1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AA1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AB1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AC1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AD1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AE1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AF1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AG1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AH1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AI1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AJ1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AK1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AL1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AM1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AN1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AO1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AP1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AQ1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AR1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AS1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AT1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AU1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AV1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AW1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AX1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AY1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:AZ1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BA1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BB1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BC1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BD1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BE1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BF1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BG1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BH1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BI1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BJ1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BK1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BL1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BM1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BN1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BO1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BP1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BQ1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BR1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BS1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BT1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BU1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BV1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BW1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BX1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BY1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:BZ1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:CA1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:CB1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:CC1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:CD1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:CE1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:CF1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:CG1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:CH1765)))","v":0},{"$f":"IF(OR(OFFSET($G1726, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=0, OFFSET($G1727, -$E1730, $E1731)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1727, -$E1730, $E1731)+$E1731, IFERROR(OFFSET($G1726, -$E1730, $E1731)/OFFSET($G1727, -$E1730, $E1731), 0), OFFSET($G1726, -$E1730, $E1731)-SUM($G1765:CI1765)))","v":0}]
[]
[null,null,null,null,20,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1813)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AB$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AA1813))))","v":1.4234096168769659},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AC$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AB1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AD$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AC1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AE$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AD1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AF$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AE1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AG$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AF1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AH$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AG1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AI$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AH1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AJ$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AI1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AK$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AJ1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AL$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AK1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AM$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AL1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AN$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AM1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AO$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AN1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AP$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AO1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AQ$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AP1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AR$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AQ1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AS$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AR1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AT$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AS1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AU$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AT1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AV$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AU1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AW$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AV1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AX$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AW1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AY$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AX1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>AZ$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AY1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BA$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:AZ1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BB$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BA1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BC$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BB1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BD$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BC1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BE$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BD1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BF$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BE1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BG$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BF1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BH$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BG1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BI$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BH1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BJ$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BI1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BK$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BJ1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BL$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BK1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BM$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BL1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BN$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BM1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BO$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BN1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BP$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BO1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BQ$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BP1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BR$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BQ1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BS$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BR1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BT$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BS1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BU$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BT1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BV$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BU1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BW$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BV1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BX$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BW1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BY$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BX1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>BZ$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BY1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>CA$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:BZ1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>CB$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:CA1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>CC$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:CB1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>CD$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:CC1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>CE$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:CD1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>CF$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:CE1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>CG$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:CF1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>CH$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:CG1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>CI$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:CH1813))))","v":0},{"$f":"IF(OFFSET($G1804, -$E1813, $E1813)=\"n/a\",0,IF(OFFSET($G1804,-$E1813,$E1813)+$E1813>CJ$5,IFERROR((OFFSET($G1803,-$E1813,$E1813)/(OFFSET($G1804,-$E1813,$E1813))),0),(OFFSET($G1803,-$E1813,$E1813)-SUM($G1813:CI1813))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1804)","v":"Depreciation of asset adjustments - RAB 2012-13"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(S$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:R1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(T$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:S1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(U$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:T1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(V$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:U1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(W$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:V1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(X$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:W1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:X1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:Y1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:Z1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AA1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AB1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AC1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AD1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AE1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AF1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AG1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AH1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AI1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AJ1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AK1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AL1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AM1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AN1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AO1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AP1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AQ1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AR1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AS1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AT1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AU1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AV1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AW1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AX1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AY1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:AZ1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BA1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BB1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BC1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BD1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BE1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BF1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BG1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BH1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BI1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BJ1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BK1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BL1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BM1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BN1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BO1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BP1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BQ1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BR1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BS1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BT1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BU1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BV1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BW1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BX1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BY1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:BZ1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:CA1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:CB1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:CC1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:CD1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:CE1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:CF1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:CG1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:CH1838)))","v":0},{"$f":"IF(OR(OFFSET($G1799, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=0, OFFSET($G1800, -$E1803, $E1804)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1800, -$E1803, $E1804)+$E1804, IFERROR(OFFSET($G1799, -$E1803, $E1804)/OFFSET($G1800, -$E1803, $E1804), 0), OFFSET($G1799, -$E1803, $E1804)-SUM($G1838:CI1838)))","v":0}]
[null,null,null,null,4,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1871)","v":"Depreciation of net capex 2005-06"},null,null,null,null,null,{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>L$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:K1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>M$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:L1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>N$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:M1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>O$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:N1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>P$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:O1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>Q$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:P1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>R$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:Q1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>S$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:R1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>T$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:S1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>U$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:T1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>V$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:U1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>W$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:V1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>X$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:W1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>Y$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:X1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>Z$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:Y1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AA$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:Z1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AB$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AA1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AC$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AB1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AD$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AC1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AE$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AD1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AF$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AE1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AG$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AF1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AH$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AG1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AI$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AH1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AJ$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AI1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AK$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AJ1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AL$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AK1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AM$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AL1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AN$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AM1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AO$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AN1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AP$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AO1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AQ$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AP1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AR$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AQ1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AS$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AR1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AT$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AS1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AU$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AT1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AV$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AU1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AW$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AV1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AX$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AW1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AY$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AX1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>AZ$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AY1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BA$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:AZ1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BB$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BA1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BC$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BB1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BD$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BC1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BE$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BD1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BF$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BE1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BG$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BF1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BH$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BG1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BI$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BH1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BJ$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BI1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BK$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BJ1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BL$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BK1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BM$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BL1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BN$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BM1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BO$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BN1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BP$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BO1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BQ$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BP1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BR$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BQ1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BS$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BR1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BT$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BS1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BU$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BT1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BV$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BU1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BW$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BV1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BX$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BW1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BY$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BX1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>BZ$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BY1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>CA$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:BZ1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>CB$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:CA1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>CC$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:CB1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>CD$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:CC1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>CE$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:CD1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>CF$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:CE1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>CG$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:CF1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>CH$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:CG1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>CI$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:CH1871))))","v":0},{"$f":"IF(OFFSET($G1862, -$E1871, $E1871)=\"n/a\",0,IF(OFFSET($G1862,-$E1871,$E1871)+$E1871>CJ$5,IFERROR((OFFSET($G1861,-$E1871,$E1871)/(OFFSET($G1862,-$E1871,$E1871))),0),(OFFSET($G1861,-$E1871,$E1871)-SUM($G1871:CI1871))))","v":0}]
[null,null,null,null,24,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1891)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>AF$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:AE1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>AG$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:AF1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>AH$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:AG1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>AI$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:AH1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>AJ$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:AI1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>AK$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:AJ1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>AL$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:AK1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>AM$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:AL1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>AN$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:AM1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>AO$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:AN1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>AP$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:AO1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>AQ$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:AP1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>AR$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:AQ1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>AS$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:AR1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>AT$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:AS1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>AU$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:AT1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>AV$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:AU1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>AW$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:AV1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>AX$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:AW1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>AY$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:AX1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>AZ$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:AY1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BA$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:AZ1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BB$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BA1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BC$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BB1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BD$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BC1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BE$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BD1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BF$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BE1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BG$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BF1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BH$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BG1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BI$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BH1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BJ$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BI1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BK$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BJ1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BL$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BK1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BM$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BL1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BN$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BM1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BO$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BN1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BP$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BO1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BQ$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BP1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BR$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BQ1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BS$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BR1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BT$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BS1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BU$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BT1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BV$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BU1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BW$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BV1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BX$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BW1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BY$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BX1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>BZ$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BY1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>CA$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:BZ1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>CB$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:CA1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>CC$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:CB1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>CD$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:CC1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>CE$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:CD1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>CF$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:CE1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>CG$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:CF1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>CH$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:CG1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>CI$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:CH1891))))","v":0},{"$f":"IF(OFFSET($G1882, -$E1891, $E1891)=\"n/a\",0,IF(OFFSET($G1882,-$E1891,$E1891)+$E1891>CJ$5,IFERROR((OFFSET($G1881,-$E1891,$E1891)/(OFFSET($G1882,-$E1891,$E1891))),0),(OFFSET($G1881,-$E1891,$E1891)-SUM($G1891:CI1891))))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G1933<>0, IF(G1932<>\"n/a\", INDEX('RAB input'!$F$132:$F$181, $E1931)-'RAB input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H1933<>0, IF(H1932<>\"n/a\", H1932-'RAB input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I1933<>0, IF(I1932<>\"n/a\", I1932-'RAB input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J1933<>0, IF(J1932<>\"n/a\", J1932-'RAB input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K1933<>0, IF(K1932<>\"n/a\", K1932-'RAB input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L1933<>0, IF(L1932<>\"n/a\", L1932-'RAB input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M1933<>0, IF(M1932<>\"n/a\", M1932-'RAB input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N1933<>0, IF(N1932<>\"n/a\", N1932-'RAB input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O1933<>0, IF(O1932<>\"n/a\", O1932-'RAB input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P1933<>0, IF(P1932<>\"n/a\", P1932-'RAB input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q1933<>0, IF(Q1932<>\"n/a\", Q1932-'RAB input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R1933<>0, IF(R1932<>\"n/a\", R1932-'RAB input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S1933<>0, IF(S1932<>\"n/a\", S1932-'RAB input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T1933<>0, IF(T1932<>\"n/a\", T1932-'RAB input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U1933<>0, IF(U1932<>\"n/a\", U1932-'RAB input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V1933<>0, IF(V1932<>\"n/a\", V1932-'RAB input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W1933<>0, IF(W1932<>\"n/a\", W1932-'RAB input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X1933<>0, IF(X1932<>\"n/a\", X1932-'RAB input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y1933<>0, IF(Y1932<>\"n/a\", Y1932-'RAB input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z1933<>0, IF(Z1932<>\"n/a\", Z1932-'RAB input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA1933<>0, IF(AA1932<>\"n/a\", AA1932-'RAB input'!AB$11, \"n/a\"), 0)","v":-5},{"$f":"IF(AB1933<>0, IF(AB1932<>\"n/a\", AB1932-'RAB input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC1933<>0, IF(AC1932<>\"n/a\", AC1932-'RAB input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD1933<>0, IF(AD1932<>\"n/a\", AD1932-'RAB input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE1933<>0, IF(AE1932<>\"n/a\", AE1932-'RAB input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF1933<>0, IF(AF1932<>\"n/a\", AF1932-'RAB input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG1933<>0, IF(AG1932<>\"n/a\", AG1932-'RAB input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH1933<>0, IF(AH1932<>\"n/a\", AH1932-'RAB input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI1933<>0, IF(AI1932<>\"n/a\", AI1932-'RAB input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1933<>0, IF(AJ1932<>\"n/a\", AJ1932-'RAB input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK1933<>0, IF(AK1932<>\"n/a\", AK1932-'RAB input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL1933<>0, IF(AL1932<>\"n/a\", AL1932-'RAB input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM1933<>0, IF(AM1932<>\"n/a\", AM1932-'RAB input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN1933<>0, IF(AN1932<>\"n/a\", AN1932-'RAB input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO1933<>0, IF(AO1932<>\"n/a\", AO1932-'RAB input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP1933<>0, IF(AP1932<>\"n/a\", AP1932-'RAB input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1933<>0, IF(AQ1932<>\"n/a\", AQ1932-'RAB input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR1933<>0, IF(AR1932<>\"n/a\", AR1932-'RAB input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS1933<>0, IF(AS1932<>\"n/a\", AS1932-'RAB input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT1933<>0, IF(AT1932<>\"n/a\", AT1932-'RAB input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU1933<>0, IF(AU1932<>\"n/a\", AU1932-'RAB input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV1933<>0, IF(AV1932<>\"n/a\", AV1932-'RAB input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW1933<>0, IF(AW1932<>\"n/a\", AW1932-'RAB input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX1933<>0, IF(AX1932<>\"n/a\", AX1932-'RAB input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY1933<>0, IF(AY1932<>\"n/a\", AY1932-'RAB input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1933<>0, IF(AZ1932<>\"n/a\", AZ1932-'RAB input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA1933<>0, IF(BA1932<>\"n/a\", BA1932-'RAB input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB1933<>0, IF(BB1932<>\"n/a\", BB1932-'RAB input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC1933<>0, IF(BC1932<>\"n/a\", BC1932-'RAB input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD1933<>0, IF(BD1932<>\"n/a\", BD1932-'RAB input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE1933<>0, IF(BE1932<>\"n/a\", BE1932-'RAB input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF1933<>0, IF(BF1932<>\"n/a\", BF1932-'RAB input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG1933<>0, IF(BG1932<>\"n/a\", BG1932-'RAB input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH1933<>0, IF(BH1932<>\"n/a\", BH1932-'RAB input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI1933<>0, IF(BI1932<>\"n/a\", BI1932-'RAB input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1933<>0, IF(BJ1932<>\"n/a\", BJ1932-'RAB input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK1933<>0, IF(BK1932<>\"n/a\", BK1932-'RAB input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL1933<>0, IF(BL1932<>\"n/a\", BL1932-'RAB input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM1933<>0, IF(BM1932<>\"n/a\", BM1932-'RAB input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN1933<>0, IF(BN1932<>\"n/a\", BN1932-'RAB input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO1933<>0, IF(BO1932<>\"n/a\", BO1932-'RAB input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP1933<>0, IF(BP1932<>\"n/a\", BP1932-'RAB input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1933<>0, IF(BQ1932<>\"n/a\", BQ1932-'RAB input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR1933<>0, IF(BR1932<>\"n/a\", BR1932-'RAB input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS1933<>0, IF(BS1932<>\"n/a\", BS1932-'RAB input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT1933<>0, IF(BT1932<>\"n/a\", BT1932-'RAB input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU1933<>0, IF(BU1932<>\"n/a\", BU1932-'RAB input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV1933<>0, IF(BV1932<>\"n/a\", BV1932-'RAB input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW1933<>0, IF(BW1932<>\"n/a\", BW1932-'RAB input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX1933<>0, IF(BX1932<>\"n/a\", BX1932-'RAB input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY1933<>0, IF(BY1932<>\"n/a\", BY1932-'RAB input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ1933<>0, IF(BZ1932<>\"n/a\", BZ1932-'RAB input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA1933<>0, IF(CA1932<>\"n/a\", CA1932-'RAB input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB1933<>0, IF(CB1932<>\"n/a\", CB1932-'RAB input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC1933<>0, IF(CC1932<>\"n/a\", CC1932-'RAB input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD1933<>0, IF(CD1932<>\"n/a\", CD1932-'RAB input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE1933<>0, IF(CE1932<>\"n/a\", CE1932-'RAB input'!CF$11, \"n/a\"), 0)","v":0},{"$f":"IF(CF1933<>0, IF(CF1932<>\"n/a\", CF1932-'RAB input'!CG$11, \"n/a\"), 0)","v":0},{"$f":"IF(CG1933<>0, IF(CG1932<>\"n/a\", CG1932-'RAB input'!CH$11, \"n/a\"), 0)","v":0},{"$f":"IF(CH1933<>0, IF(CH1932<>\"n/a\", CH1932-'RAB input'!CI$11, \"n/a\"), 0)","v":0},{"$f":"IF(CI1933<>0, IF(CI1932<>\"n/a\", CI1932-'RAB input'!CJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(CJ1933<>0, IF(CJ1932<>\"n/a\", CJ1932-'RAB input'!CK$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,22,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1963)","v":"Depreciation of net capex 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AD$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AC1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AE$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AD1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AF$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AE1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AG$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AF1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AH$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AG1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AI$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AH1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AJ$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AI1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AK$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AJ1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AL$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AK1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AM$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AL1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AN$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AM1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AO$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AN1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AP$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AO1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AQ$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AP1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AR$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AQ1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AS$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AR1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AT$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AS1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AU$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AT1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AV$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AU1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AW$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AV1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AX$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AW1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AY$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AX1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>AZ$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AY1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BA$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:AZ1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BB$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BA1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BC$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BB1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BD$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BC1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BE$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BD1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BF$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BE1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BG$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BF1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BH$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BG1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BI$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BH1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BJ$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BI1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BK$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BJ1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BL$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BK1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BM$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BL1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BN$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BM1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BO$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BN1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BP$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BO1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BQ$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BP1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BR$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BQ1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BS$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BR1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BT$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BS1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BU$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BT1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BV$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BU1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BW$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BV1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BX$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BW1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BY$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BX1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>BZ$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BY1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>CA$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:BZ1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>CB$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:CA1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>CC$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:CB1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>CD$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:CC1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>CE$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:CD1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>CF$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:CE1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>CG$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:CF1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>CH$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:CG1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>CI$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:CH1963))))","v":0},{"$f":"IF(OFFSET($G1954, -$E1963, $E1963)=\"n/a\",0,IF(OFFSET($G1954,-$E1963,$E1963)+$E1963>CJ$5,IFERROR((OFFSET($G1953,-$E1963,$E1963)/(OFFSET($G1954,-$E1963,$E1963))),0),(OFFSET($G1953,-$E1963,$E1963)-SUM($G1963:CI1963))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E1964)","v":"Depreciation of asset adjustments - RAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AD1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AE1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AF1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AG1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AH1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AI1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AJ1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AK1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AL1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AM1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AN1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AO1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AP1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AQ1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AR1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AS1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AT1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AU1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AV1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AW1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AX1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AY1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:AZ1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BA1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BB1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BC1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BD1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BE1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BF1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BG1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BH1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BI1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BJ1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BK1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BL1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BM1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BN1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BO1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BP1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BQ1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BR1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BS1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BT1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BU1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BV1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BW1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BX1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BY1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:BZ1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:CA1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:CB1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:CC1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:CD1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:CE1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:CF1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:CG1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:CH1998)))","v":0},{"$f":"IF(OR(OFFSET($G1959, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=0, OFFSET($G1960, -$E1963, $E1964)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1960, -$E1963, $E1964)+$E1964, IFERROR(OFFSET($G1959, -$E1963, $E1964)/OFFSET($G1960, -$E1963, $E1964), 0), OFFSET($G1959, -$E1963, $E1964)-SUM($G1998:CI1998)))","v":0}]
[null,null,null,null,11,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2026)","v":"Depreciation of net capex 2012-13"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>S$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:R2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>T$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:S2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>U$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:T2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>V$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:U2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>W$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:V2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>X$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:W2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>Y$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:X2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>Z$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:Y2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AA$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:Z2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AB$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AA2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AC$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AB2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AD$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AC2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AE$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AD2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AF$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AE2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AG$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AF2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AH$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AG2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AI$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AH2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AJ$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AI2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AK$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AJ2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AL$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AK2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AM$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AL2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AN$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AM2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AO$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AN2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AP$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AO2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AQ$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AP2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AR$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AQ2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AS$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AR2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AT$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AS2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AU$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AT2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AV$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AU2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AW$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AV2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AX$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AW2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AY$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AX2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>AZ$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AY2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BA$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:AZ2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BB$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BA2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BC$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BB2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BD$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BC2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BE$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BD2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BF$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BE2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BG$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BF2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BH$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BG2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BI$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BH2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BJ$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BI2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BK$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BJ2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BL$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BK2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BM$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BL2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BN$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BM2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BO$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BN2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BP$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BO2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BQ$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BP2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BR$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BQ2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BS$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BR2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BT$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BS2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BU$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BT2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BV$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BU2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BW$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BV2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BX$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BW2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BY$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BX2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>BZ$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BY2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>CA$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:BZ2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>CB$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:CA2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>CC$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:CB2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>CD$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:CC2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>CE$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:CD2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>CF$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:CE2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>CG$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:CF2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>CH$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:CG2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>CI$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:CH2026))))","v":0},{"$f":"IF(OFFSET($G2017, -$E2026, $E2026)=\"n/a\",0,IF(OFFSET($G2017,-$E2026,$E2026)+$E2026>CJ$5,IFERROR((OFFSET($G2016,-$E2026,$E2026)/(OFFSET($G2017,-$E2026,$E2026))),0),(OFFSET($G2016,-$E2026,$E2026)-SUM($G2026:CI2026))))","v":0}]
[null,null,null,null,{"$f":"E2045+5","v":20},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2045)","v":"Depreciation of t-1 and t-2 adjustment 2016-17"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AB$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AA2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AA2046)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AA2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AC$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AB2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AB2046)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AB2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AD$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AC2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AC2046)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AC2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AE$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AD2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AD2046)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AD2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AF$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AE2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AE2046)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AE2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AG$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AF2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AF2046)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AF2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AH$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AG2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AG2046)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AG2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AI$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AH2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AH2046)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AH2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AJ$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AI2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AI2046)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AI2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AK$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AJ2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AJ2046)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AJ2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AL$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AK2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AK2046)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AK2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AM$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AL2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AL2046)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AL2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AN$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AM2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AM2046)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AM2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AO$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AN2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AN2046)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AN2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AP$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AO2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AO2046)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AO2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AQ$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AP2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AP2046)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AP2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AR$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AQ2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AQ2046)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AQ2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AS$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AR2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AR2046)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AR2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AT$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AS2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AS2046)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AS2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AU$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AT2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AT2046)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AT2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AV$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AU2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AU2046)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AU2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AW$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AV2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AV2046)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AV2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AX$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AW2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AW2046)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AW2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AY$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AX2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AX2046)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AX2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=AZ$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AY2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AY2046)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AY2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BA$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:AZ2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AZ2046)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:AZ2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BB$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BA2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BA2046)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BA2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BC$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BB2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BB2046)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BB2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BD$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BC2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BC2046)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BC2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BE$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BD2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BD2046)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BD2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BF$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BE2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BE2046)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BE2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BG$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BF2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BF2046)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BF2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BH$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BG2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BG2046)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BG2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BI$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BH2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BH2046)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BH2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BJ$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BI2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BI2046)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BI2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BK$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BJ2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BJ2046)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BJ2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BL$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BK2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BK2046)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BK2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BM$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BL2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BL2046)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BL2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BN$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BM2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BM2046)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BM2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BO$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BN2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BN2046)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BN2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BP$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BO2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BO2046)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BO2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BQ$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BP2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BP2046)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BP2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BR$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BQ2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BQ2046)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BQ2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BS$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BR2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BR2046)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BR2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BT$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BS2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BS2046)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BS2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BU$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BT2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BT2046)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BT2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BV$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BU2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BU2046)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BU2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BW$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BV2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BV2046)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BV2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BX$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BW2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BW2046)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BW2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BY$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BX2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BX2046)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BX2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=BZ$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BY2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BY2046)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BY2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=CA$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:BZ2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BZ2046)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:BZ2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=CB$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:CA2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:CA2046)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:CA2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=CC$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:CB2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:CB2046)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:CB2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=CD$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:CC2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:CC2046)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:CC2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=CE$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:CD2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:CD2046)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:CD2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=CF$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:CE2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:CE2046)),\nIF(CF$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:CE2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=CG$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:CF2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:CF2046)),\nIF(CG$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:CF2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=CH$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:CG2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:CG2046)),\nIF(CH$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:CG2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=CI$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:CH2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:CH2046)),\nIF(CI$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:CH2046)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2045)+$E2018>=CJ$5, 0,\nIF(AND(OFFSET($G2010, -$E2018, $E2045)<>0, OFFSET($G2012, -$E2018, $E2045)=0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)-SUM($G2046:CI2046)),\nIF(AND(OFFSET($G2010, -$E2018, $E2045)=0, OFFSET($G2012, -$E2018, $E2045)<>0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2013, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:CI2046)),\nIF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E2045)<OFFSET($G2011, -$E2018, $E2045)+$E2045, IFERROR(OFFSET($G2010, -$E2018, $E2045)/OFFSET($G2011, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)/OFFSET($G2013, -$E2018, $E2045), 0), OFFSET($G2010, -$E2018, $E2045)+OFFSET($G2012, -$E2018, $E2045)-SUM($G2046:CI2046)))))), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2023)","v":"Depreciation of asset adjustments - RAB 2009-10"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(P$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:O2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:P2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(R$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:Q2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(S$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:R2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(T$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:S2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(U$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:T2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(V$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:U2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(W$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:V2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(X$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:W2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:X2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:Y2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:Z2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AA2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AB2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AC2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AD2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AE2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AF2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AG2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AH2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AI2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AJ2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AK2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AL2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AM2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AN2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AO2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AP2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AQ2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AR2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AS2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AT2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AU2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AV2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AW2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AX2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AY2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:AZ2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BA2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BB2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BC2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BD2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BE2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BF2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BG2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BH2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BI2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BJ2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BK2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BL2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BM2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BN2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BO2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BP2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BQ2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BR2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BS2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BT2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BU2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BV2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BW2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BX2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BY2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:BZ2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:CA2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:CB2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:CC2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:CD2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(CF$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:CE2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(CG$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:CF2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(CH$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:CG2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(CI$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:CH2057)))","v":0},{"$f":"IF(OR(OFFSET($G2018, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=0, OFFSET($G2019, -$E2022, $E2023)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G2019, -$E2022, $E2023)+$E2023, IFERROR(OFFSET($G2018, -$E2022, $E2023)/OFFSET($G2019, -$E2022, $E2023), 0), OFFSET($G2018, -$E2022, $E2023)-SUM($G2057:CI2057)))","v":0}]
[null,null,null,null,{"$f":"E2089+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2090)","v":"Depreciation of net capex 2002-03"},null,null,{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>I$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:H2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>J$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:I2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>K$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:J2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>L$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:K2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>M$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:L2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>N$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:M2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>O$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:N2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>P$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:O2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>Q$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:P2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>R$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:Q2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>S$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:R2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>T$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:S2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>U$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:T2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>V$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:U2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>W$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:V2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>X$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:W2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>Y$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:X2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>Z$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:Y2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AA$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:Z2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AB$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AA2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AC$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AB2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AD$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AC2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AE$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AD2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AF$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AE2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AG$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AF2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AH$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AG2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AI$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AH2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AJ$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AI2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AK$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AJ2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AL$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AK2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AM$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AL2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AN$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AM2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AO$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AN2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AP$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AO2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AQ$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AP2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AR$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AQ2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AS$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AR2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AT$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AS2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AU$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AT2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AV$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AU2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AW$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AV2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AX$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AW2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AY$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AX2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>AZ$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AY2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BA$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:AZ2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BB$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BA2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BC$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BB2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BD$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BC2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BE$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BD2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BF$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BE2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BG$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BF2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BH$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BG2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BI$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BH2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BJ$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BI2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BK$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BJ2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BL$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BK2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BM$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BL2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BN$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BM2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BO$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BN2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BP$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BO2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BQ$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BP2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BR$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BQ2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BS$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BR2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BT$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BS2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BU$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BT2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BV$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BU2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BW$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BV2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BX$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BW2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BY$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BX2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>BZ$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BY2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>CA$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:BZ2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>CB$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:CA2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>CC$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:CB2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>CD$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:CC2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>CE$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:CD2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>CF$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:CE2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>CG$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:CF2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>CH$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:CG2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>CI$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:CH2090))))","v":0},{"$f":"IF(OFFSET($G2081, -$E2090, $E2090)=\"n/a\",0,IF(OFFSET($G2081,-$E2090,$E2090)+$E2090>CJ$5,IFERROR((OFFSET($G2080,-$E2090,$E2090)/(OFFSET($G2081,-$E2090,$E2090))),0),(OFFSET($G2080,-$E2090,$E2090)-SUM($G2090:CI2090))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2090)","v":"Depreciation of asset adjustments - RAB 2002-03"},null,null,{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(I$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:H2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(J$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:I2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(K$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:J2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(L$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:K2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(M$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:L2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(N$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:M2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(O$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:N2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(P$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:O2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:P2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(R$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:Q2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(S$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:R2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(T$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:S2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(U$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:T2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(V$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:U2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(W$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:V2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(X$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:W2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:X2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:Y2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:Z2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AA2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AB2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AC2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AD2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AE2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AF2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AG2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AH2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AI2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AJ2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AK2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AL2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AM2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AN2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AO2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AP2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AQ2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AR2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AS2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AT2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AU2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AV2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AW2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AX2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AY2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:AZ2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BA2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BB2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BC2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BD2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BE2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BF2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BG2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BH2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BI2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BJ2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BK2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BL2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BM2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BN2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BO2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BP2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BQ2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BR2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BS2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BT2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BU2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BV2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BW2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BX2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BY2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:BZ2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:CA2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:CB2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:CC2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:CD2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(CF$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:CE2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(CG$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:CF2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(CH$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:CG2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(CI$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:CH2124)))","v":0},{"$f":"IF(OR(OFFSET($G2085, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=0, OFFSET($G2086, -$E2089, $E2090)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G2086, -$E2089, $E2090)+$E2090, IFERROR(OFFSET($G2085, -$E2089, $E2090)/OFFSET($G2086, -$E2089, $E2090), 0), OFFSET($G2085, -$E2089, $E2090)-SUM($G2124:CI2124)))","v":0}]
[null,null,null,null,{"$f":"E2079+1","v":30},"Value of starting RAB and net capex addition",{"$f":"INDEX('RAB input'!$G$24:$G$73, $E2153)/'RAB input'!G$14","v":0},{"$f":"(INDEX('RAB input'!H$24:H$73, $E2153)-INDEX('RAB input'!H$78:H$127, $E2153))/'RAB input'!H$14*(1+'RAB input'!H$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!I$24:I$73, $E2153)-INDEX('RAB input'!I$78:I$127, $E2153))/'RAB input'!I$14*(1+'RAB input'!I$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!J$24:J$73, $E2153)-INDEX('RAB input'!J$78:J$127, $E2153))/'RAB input'!J$14*(1+'RAB input'!J$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!K$24:K$73, $E2153)-INDEX('RAB input'!K$78:K$127, $E2153))/'RAB input'!K$14*(1+'RAB input'!K$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!L$24:L$73, $E2153)-INDEX('RAB input'!L$78:L$127, $E2153))/'RAB input'!L$14*(1+'RAB input'!L$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!M$24:M$73, $E2153)-INDEX('RAB input'!M$78:M$127, $E2153))/'RAB input'!M$14*(1+'RAB input'!M$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!N$24:N$73, $E2153)-INDEX('RAB input'!N$78:N$127, $E2153))/'RAB input'!N$14*(1+'RAB input'!N$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!O$24:O$73, $E2153)-INDEX('RAB input'!O$78:O$127, $E2153))/'RAB input'!O$14*(1+'RAB input'!O$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!P$24:P$73, $E2153)-INDEX('RAB input'!P$78:P$127, $E2153))/'RAB input'!P$14*(1+'RAB input'!P$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!Q$24:Q$73, $E2153)-INDEX('RAB input'!Q$78:Q$127, $E2153))/'RAB input'!Q$14*(1+'RAB input'!Q$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!R$24:R$73, $E2153)-INDEX('RAB input'!R$78:R$127, $E2153))/'RAB input'!R$14*(1+'RAB input'!R$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!S$24:S$73, $E2153)-INDEX('RAB input'!S$78:S$127, $E2153))/'RAB input'!S$14*(1+'RAB input'!S$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!T$24:T$73, $E2153)-INDEX('RAB input'!T$78:T$127, $E2153))/'RAB input'!T$14*(1+'RAB input'!T$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!U$24:U$73, $E2153)-INDEX('RAB input'!U$78:U$127, $E2153))/'RAB input'!U$14*(1+'RAB input'!U$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!V$24:V$73, $E2153)-INDEX('RAB input'!V$78:V$127, $E2153))/'RAB input'!V$14*(1+'RAB input'!V$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!W$24:W$73, $E2153)-INDEX('RAB input'!W$78:W$127, $E2153))/'RAB input'!W$14*(1+'RAB input'!W$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!X$24:X$73, $E2153)-INDEX('RAB input'!X$78:X$127, $E2153))/'RAB input'!X$14*(1+'RAB input'!X$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!Y$24:Y$73, $E2153)-INDEX('RAB input'!Y$78:Y$127, $E2153))/'RAB input'!Y$14*(1+'RAB input'!Y$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!Z$24:Z$73, $E2153)-INDEX('RAB input'!Z$78:Z$127, $E2153))/'RAB input'!Z$14*(1+'RAB input'!Z$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AA$24:AA$73, $E2153)-INDEX('RAB input'!AA$78:AA$127, $E2153))/'RAB input'!AA$14*(1+'RAB input'!AA$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AB$24:AB$73, $E2153)-INDEX('RAB input'!AB$78:AB$127, $E2153))/'RAB input'!AB$14*(1+'RAB input'!AB$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AC$24:AC$73, $E2153)-INDEX('RAB input'!AC$78:AC$127, $E2153))/'RAB input'!AC$14*(1+'RAB input'!AC$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AD$24:AD$73, $E2153)-INDEX('RAB input'!AD$78:AD$127, $E2153))/'RAB input'!AD$14*(1+'RAB input'!AD$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AE$24:AE$73, $E2153)-INDEX('RAB input'!AE$78:AE$127, $E2153))/'RAB input'!AE$14*(1+'RAB input'!AE$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AF$24:AF$73, $E2153)-INDEX('RAB input'!AF$78:AF$127, $E2153))/'RAB input'!AF$14*(1+'RAB input'!AF$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AG$24:AG$73, $E2153)-INDEX('RAB input'!AG$78:AG$127, $E2153))/'RAB input'!AG$14*(1+'RAB input'!AG$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AH$24:AH$73, $E2153)-INDEX('RAB input'!AH$78:AH$127, $E2153))/'RAB input'!AH$14*(1+'RAB input'!AH$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AI$24:AI$73, $E2153)-INDEX('RAB input'!AI$78:AI$127, $E2153))/'RAB input'!AI$14*(1+'RAB input'!AI$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AJ$24:AJ$73, $E2153)-INDEX('RAB input'!AJ$78:AJ$127, $E2153))/'RAB input'!AJ$14*(1+'RAB input'!AJ$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AK$24:AK$73, $E2153)-INDEX('RAB input'!AK$78:AK$127, $E2153))/'RAB input'!AK$14*(1+'RAB input'!AK$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AL$24:AL$73, $E2153)-INDEX('RAB input'!AL$78:AL$127, $E2153))/'RAB input'!AL$14*(1+'RAB input'!AL$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AM$24:AM$73, $E2153)-INDEX('RAB input'!AM$78:AM$127, $E2153))/'RAB input'!AM$14*(1+'RAB input'!AM$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AN$24:AN$73, $E2153)-INDEX('RAB input'!AN$78:AN$127, $E2153))/'RAB input'!AN$14*(1+'RAB input'!AN$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AO$24:AO$73, $E2153)-INDEX('RAB input'!AO$78:AO$127, $E2153))/'RAB input'!AO$14*(1+'RAB input'!AO$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AP$24:AP$73, $E2153)-INDEX('RAB input'!AP$78:AP$127, $E2153))/'RAB input'!AP$14*(1+'RAB input'!AP$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AQ$24:AQ$73, $E2153)-INDEX('RAB input'!AQ$78:AQ$127, $E2153))/'RAB input'!AQ$14*(1+'RAB input'!AQ$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AR$24:AR$73, $E2153)-INDEX('RAB input'!AR$78:AR$127, $E2153))/'RAB input'!AR$14*(1+'RAB input'!AR$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AS$24:AS$73, $E2153)-INDEX('RAB input'!AS$78:AS$127, $E2153))/'RAB input'!AS$14*(1+'RAB input'!AS$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AT$24:AT$73, $E2153)-INDEX('RAB input'!AT$78:AT$127, $E2153))/'RAB input'!AT$14*(1+'RAB input'!AT$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AU$24:AU$73, $E2153)-INDEX('RAB input'!AU$78:AU$127, $E2153))/'RAB input'!AU$14*(1+'RAB input'!AU$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AV$24:AV$73, $E2153)-INDEX('RAB input'!AV$78:AV$127, $E2153))/'RAB input'!AV$14*(1+'RAB input'!AV$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AW$24:AW$73, $E2153)-INDEX('RAB input'!AW$78:AW$127, $E2153))/'RAB input'!AW$14*(1+'RAB input'!AW$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AX$24:AX$73, $E2153)-INDEX('RAB input'!AX$78:AX$127, $E2153))/'RAB input'!AX$14*(1+'RAB input'!AX$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AY$24:AY$73, $E2153)-INDEX('RAB input'!AY$78:AY$127, $E2153))/'RAB input'!AY$14*(1+'RAB input'!AY$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!AZ$24:AZ$73, $E2153)-INDEX('RAB input'!AZ$78:AZ$127, $E2153))/'RAB input'!AZ$14*(1+'RAB input'!AZ$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BA$24:BA$73, $E2153)-INDEX('RAB input'!BA$78:BA$127, $E2153))/'RAB input'!BA$14*(1+'RAB input'!BA$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BB$24:BB$73, $E2153)-INDEX('RAB input'!BB$78:BB$127, $E2153))/'RAB input'!BB$14*(1+'RAB input'!BB$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BC$24:BC$73, $E2153)-INDEX('RAB input'!BC$78:BC$127, $E2153))/'RAB input'!BC$14*(1+'RAB input'!BC$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BD$24:BD$73, $E2153)-INDEX('RAB input'!BD$78:BD$127, $E2153))/'RAB input'!BD$14*(1+'RAB input'!BD$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BE$24:BE$73, $E2153)-INDEX('RAB input'!BE$78:BE$127, $E2153))/'RAB input'!BE$14*(1+'RAB input'!BE$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BF$24:BF$73, $E2153)-INDEX('RAB input'!BF$78:BF$127, $E2153))/'RAB input'!BF$14*(1+'RAB input'!BF$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BG$24:BG$73, $E2153)-INDEX('RAB input'!BG$78:BG$127, $E2153))/'RAB input'!BG$14*(1+'RAB input'!BG$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BH$24:BH$73, $E2153)-INDEX('RAB input'!BH$78:BH$127, $E2153))/'RAB input'!BH$14*(1+'RAB input'!BH$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BI$24:BI$73, $E2153)-INDEX('RAB input'!BI$78:BI$127, $E2153))/'RAB input'!BI$14*(1+'RAB input'!BI$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BJ$24:BJ$73, $E2153)-INDEX('RAB input'!BJ$78:BJ$127, $E2153))/'RAB input'!BJ$14*(1+'RAB input'!BJ$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BK$24:BK$73, $E2153)-INDEX('RAB input'!BK$78:BK$127, $E2153))/'RAB input'!BK$14*(1+'RAB input'!BK$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BL$24:BL$73, $E2153)-INDEX('RAB input'!BL$78:BL$127, $E2153))/'RAB input'!BL$14*(1+'RAB input'!BL$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BM$24:BM$73, $E2153)-INDEX('RAB input'!BM$78:BM$127, $E2153))/'RAB input'!BM$14*(1+'RAB input'!BM$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BN$24:BN$73, $E2153)-INDEX('RAB input'!BN$78:BN$127, $E2153))/'RAB input'!BN$14*(1+'RAB input'!BN$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BO$24:BO$73, $E2153)-INDEX('RAB input'!BO$78:BO$127, $E2153))/'RAB input'!BO$14*(1+'RAB input'!BO$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BP$24:BP$73, $E2153)-INDEX('RAB input'!BP$78:BP$127, $E2153))/'RAB input'!BP$14*(1+'RAB input'!BP$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BQ$24:BQ$73, $E2153)-INDEX('RAB input'!BQ$78:BQ$127, $E2153))/'RAB input'!BQ$14*(1+'RAB input'!BQ$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BR$24:BR$73, $E2153)-INDEX('RAB input'!BR$78:BR$127, $E2153))/'RAB input'!BR$14*(1+'RAB input'!BR$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BS$24:BS$73, $E2153)-INDEX('RAB input'!BS$78:BS$127, $E2153))/'RAB input'!BS$14*(1+'RAB input'!BS$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BT$24:BT$73, $E2153)-INDEX('RAB input'!BT$78:BT$127, $E2153))/'RAB input'!BT$14*(1+'RAB input'!BT$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BU$24:BU$73, $E2153)-INDEX('RAB input'!BU$78:BU$127, $E2153))/'RAB input'!BU$14*(1+'RAB input'!BU$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BV$24:BV$73, $E2153)-INDEX('RAB input'!BV$78:BV$127, $E2153))/'RAB input'!BV$14*(1+'RAB input'!BV$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BW$24:BW$73, $E2153)-INDEX('RAB input'!BW$78:BW$127, $E2153))/'RAB input'!BW$14*(1+'RAB input'!BW$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BX$24:BX$73, $E2153)-INDEX('RAB input'!BX$78:BX$127, $E2153))/'RAB input'!BX$14*(1+'RAB input'!BX$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BY$24:BY$73, $E2153)-INDEX('RAB input'!BY$78:BY$127, $E2153))/'RAB input'!BY$14*(1+'RAB input'!BY$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!BZ$24:BZ$73, $E2153)-INDEX('RAB input'!BZ$78:BZ$127, $E2153))/'RAB input'!BZ$14*(1+'RAB input'!BZ$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CA$24:CA$73, $E2153)-INDEX('RAB input'!CA$78:CA$127, $E2153))/'RAB input'!CA$14*(1+'RAB input'!CA$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CB$24:CB$73, $E2153)-INDEX('RAB input'!CB$78:CB$127, $E2153))/'RAB input'!CB$14*(1+'RAB input'!CB$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CC$24:CC$73, $E2153)-INDEX('RAB input'!CC$78:CC$127, $E2153))/'RAB input'!CC$14*(1+'RAB input'!CC$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CD$24:CD$73, $E2153)-INDEX('RAB input'!CD$78:CD$127, $E2153))/'RAB input'!CD$14*(1+'RAB input'!CD$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CE$24:CE$73, $E2153)-INDEX('RAB input'!CE$78:CE$127, $E2153))/'RAB input'!CE$14*(1+'RAB input'!CE$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CF$24:CF$73, $E2153)-INDEX('RAB input'!CF$78:CF$127, $E2153))/'RAB input'!CF$14*(1+'RAB input'!CF$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CG$24:CG$73, $E2153)-INDEX('RAB input'!CG$78:CG$127, $E2153))/'RAB input'!CG$14*(1+'RAB input'!CG$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CH$24:CH$73, $E2153)-INDEX('RAB input'!CH$78:CH$127, $E2153))/'RAB input'!CH$14*(1+'RAB input'!CH$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CI$24:CI$73, $E2153)-INDEX('RAB input'!CI$78:CI$127, $E2153))/'RAB input'!CI$14*(1+'RAB input'!CI$16)^0.5","v":0},{"$f":"(INDEX('RAB input'!CJ$24:CJ$73, $E2153)-INDEX('RAB input'!CJ$78:CJ$127, $E2153))/'RAB input'!CJ$14*(1+'RAB input'!CJ$16)^0.5","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2172)","v":"Depreciation of net capex 2010-11"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>Q$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:P2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>R$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:Q2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>S$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:R2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>T$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:S2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>U$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:T2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>V$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:U2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>W$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:V2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>X$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:W2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>Y$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:X2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>Z$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:Y2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AA$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:Z2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AB$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AA2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AC$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AB2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AD$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AC2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AE$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AD2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AF$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AE2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AG$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AF2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AH$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AG2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AI$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AH2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AJ$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AI2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AK$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AJ2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AL$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AK2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AM$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AL2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AN$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AM2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AO$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AN2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AP$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AO2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AQ$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AP2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AR$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AQ2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AS$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AR2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AT$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AS2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AU$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AT2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AV$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AU2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AW$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AV2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AX$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AW2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AY$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AX2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>AZ$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AY2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BA$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:AZ2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BB$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BA2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BC$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BB2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BD$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BC2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BE$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BD2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BF$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BE2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BG$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BF2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BH$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BG2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BI$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BH2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BJ$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BI2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BK$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BJ2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BL$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BK2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BM$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BL2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BN$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BM2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BO$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BN2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BP$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BO2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BQ$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BP2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BR$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BQ2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BS$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BR2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BT$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BS2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BU$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BT2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BV$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BU2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BW$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BV2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BX$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BW2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BY$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BX2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>BZ$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BY2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>CA$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:BZ2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>CB$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:CA2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>CC$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:CB2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>CD$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:CC2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>CE$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:CD2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>CF$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:CE2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>CG$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:CF2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>CH$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:CG2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>CI$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:CH2172))))","v":0},{"$f":"IF(OFFSET($G2163, -$E2172, $E2172)=\"n/a\",0,IF(OFFSET($G2163,-$E2172,$E2172)+$E2172>CJ$5,IFERROR((OFFSET($G2162,-$E2172,$E2172)/(OFFSET($G2163,-$E2172,$E2172))),0),(OFFSET($G2162,-$E2172,$E2172)-SUM($G2172:CI2172))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2178)","v":"Depreciation of asset adjustments - RAB 2016-17"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(W$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:V2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(X$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:W2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:X2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:Y2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:Z2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AA2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AB2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AC2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AD2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AE2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AF2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AG2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AH2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AI2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AJ2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AK2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AL2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AM2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AN2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AO2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AP2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AQ2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AR2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AS2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AT2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AU2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AV2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AW2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AX2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AY2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:AZ2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BA2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BB2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BC2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BD2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BE2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BF2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BG2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BH2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BI2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BJ2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BK2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BL2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BM2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BN2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BO2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BP2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BQ2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BR2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BS2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BT2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BU2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BV2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BW2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BX2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BY2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:BZ2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:CA2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:CB2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:CC2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:CD2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(CF$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:CE2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(CG$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:CF2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(CH$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:CG2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(CI$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:CH2212)))","v":0},{"$f":"IF(OR(OFFSET($G2173, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=0, OFFSET($G2174, -$E2177, $E2178)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G2174, -$E2177, $E2178)+$E2178, IFERROR(OFFSET($G2173, -$E2177, $E2178)/OFFSET($G2174, -$E2177, $E2178), 0), OFFSET($G2173, -$E2177, $E2178)-SUM($G2212:CI2212)))","v":0}]
[null,null,null,null,8,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2245)","v":"Depreciation of net capex 2009-10"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>P$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:O2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>Q$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:P2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>R$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:Q2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>S$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:R2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>T$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:S2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>U$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:T2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>V$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:U2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>W$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:V2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>X$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:W2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>Y$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:X2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>Z$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:Y2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AA$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:Z2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AB$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AA2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AC$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AB2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AD$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AC2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AE$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AD2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AF$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AE2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AG$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AF2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AH$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AG2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AI$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AH2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AJ$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AI2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AK$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AJ2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AL$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AK2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AM$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AL2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AN$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AM2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AO$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AN2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AP$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AO2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AQ$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AP2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AR$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AQ2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AS$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AR2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AT$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AS2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AU$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AT2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AV$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AU2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AW$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AV2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AX$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AW2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AY$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AX2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>AZ$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AY2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BA$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:AZ2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BB$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BA2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BC$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BB2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BD$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BC2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BE$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BD2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BF$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BE2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BG$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BF2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BH$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BG2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BI$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BH2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BJ$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BI2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BK$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BJ2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BL$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BK2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BM$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BL2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BN$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BM2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BO$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BN2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BP$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BO2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BQ$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BP2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BR$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BQ2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BS$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BR2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BT$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BS2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BU$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BT2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BV$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BU2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BW$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BV2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BX$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BW2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BY$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BX2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>BZ$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BY2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>CA$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:BZ2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>CB$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:CA2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>CC$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:CB2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>CD$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:CC2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>CE$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:CD2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>CF$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:CE2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>CG$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:CF2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>CH$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:CG2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>CI$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:CH2245))))","v":0},{"$f":"IF(OFFSET($G2236, -$E2245, $E2245)=\"n/a\",0,IF(OFFSET($G2236,-$E2245,$E2245)+$E2245>CJ$5,IFERROR((OFFSET($G2235,-$E2245,$E2245)/(OFFSET($G2236,-$E2245,$E2245))),0),(OFFSET($G2235,-$E2245,$E2245)-SUM($G2245:CI2245))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2245)","v":"Depreciation of asset adjustments - RAB 2009-10"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(P$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:O2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:P2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(R$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:Q2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(S$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:R2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(T$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:S2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(U$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:T2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(V$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:U2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(W$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:V2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(X$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:W2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:X2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:Y2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:Z2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AA2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AB2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AC2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AD2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AE2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AF2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AG2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AH2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AI2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AJ2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AK2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AL2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AM2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AN2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AO2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AP2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AQ2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AR2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AS2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AT2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AU2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AV2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AW2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AX2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AY2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:AZ2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BA2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BB2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BC2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BD2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BE2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BF2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BG2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BH2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BI2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BJ2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BK2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BL2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BM2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BN2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BO2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BP2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BQ2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BR2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BS2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BT2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BU2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BV2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BW2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BX2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BY2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:BZ2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:CA2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:CB2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:CC2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:CD2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(CF$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:CE2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(CG$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:CF2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(CH$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:CG2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(CI$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:CH2279)))","v":0},{"$f":"IF(OR(OFFSET($G2240, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=0, OFFSET($G2241, -$E2244, $E2245)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G2241, -$E2244, $E2245)+$E2245, IFERROR(OFFSET($G2240, -$E2244, $E2245)/OFFSET($G2241, -$E2244, $E2245), 0), OFFSET($G2240, -$E2244, $E2245)-SUM($G2279:CI2279)))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$239:H$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!I$239:I$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!J$239:J$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!K$239:K$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!L$239:L$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!M$239:M$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!N$239:N$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!O$239:O$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!P$239:P$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!Q$239:Q$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!R$239:R$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!S$239:S$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!T$239:T$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!U$239:U$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!V$239:V$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!W$239:W$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!X$239:X$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!Y$239:Y$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!Z$239:Z$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AA$239:AA$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AB$239:AB$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AC$239:AC$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AD$239:AD$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AE$239:AE$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AF$239:AF$288, $E2301)","v":15.401305620942686},{"$f":"INDEX('RAB input'!AG$239:AG$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AH$239:AH$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AI$239:AI$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AJ$239:AJ$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AK$239:AK$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AL$239:AL$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AM$239:AM$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AN$239:AN$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AO$239:AO$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AP$239:AP$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AQ$239:AQ$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AR$239:AR$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AS$239:AS$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AT$239:AT$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AU$239:AU$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AV$239:AV$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AW$239:AW$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AX$239:AX$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AY$239:AY$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!AZ$239:AZ$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BA$239:BA$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BB$239:BB$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BC$239:BC$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BD$239:BD$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BE$239:BE$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BF$239:BF$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BG$239:BG$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BH$239:BH$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BI$239:BI$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BJ$239:BJ$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BK$239:BK$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BL$239:BL$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BM$239:BM$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BN$239:BN$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BO$239:BO$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BP$239:BP$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BQ$239:BQ$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BR$239:BR$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BS$239:BS$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BT$239:BT$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BU$239:BU$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BV$239:BV$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BW$239:BW$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BX$239:BX$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BY$239:BY$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!BZ$239:BZ$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!CA$239:CA$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!CB$239:CB$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!CC$239:CC$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!CD$239:CD$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!CE$239:CE$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!CF$239:CF$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!CG$239:CG$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!CH$239:CH$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!CI$239:CI$288, $E2301)","v":0},{"$f":"INDEX('RAB input'!CJ$239:CJ$288, $E2301)","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2323)","v":"Depreciation of asset adjustments - RAB 2013-14"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(T$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:S2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(U$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:T2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(V$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:U2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(W$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:V2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(X$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:W2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:X2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:Y2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:Z2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AA2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AB2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AC2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AD2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AE2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AF2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AG2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AH2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AI2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AJ2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AK2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AL2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AM2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AN2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AO2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AP2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AQ2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AR2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AS2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AT2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AU2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AV2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AW2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AX2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AY2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:AZ2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BA2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BB2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BC2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BD2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BE2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BF2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BG2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BH2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BI2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BJ2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BK2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BL2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BM2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BN2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BO2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BP2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BQ2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BR2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BS2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BT2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BU2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BV2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BW2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BX2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BY2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:BZ2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:CA2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:CB2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:CC2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:CD2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(CF$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:CE2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(CG$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:CF2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(CH$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:CG2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(CI$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:CH2357)))","v":0},{"$f":"IF(OR(OFFSET($G2318, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=0, OFFSET($G2319, -$E2322, $E2323)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G2319, -$E2322, $E2323)+$E2323, IFERROR(OFFSET($G2318, -$E2322, $E2323)/OFFSET($G2319, -$E2322, $E2323), 0), OFFSET($G2318, -$E2322, $E2323)-SUM($G2357:CI2357)))","v":0}]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$24:$E$73, MATCH($E2301, 'RAB input'!$D$24:$D$73, 0)) & \" - depreciation\"","v":"Lease L&B 2026-27 - depreciation"},null,{"$f":"SUM(H2311:H2371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.0623704944178045E-4,6.0623704944178045E-4,-1.1287950812755368E-6,-1.1287950812755368E-6,-1.1287950812755368E-6,-1.1287950812755368E-6,-1.1287950812755368E-6,-1.1287950812755368E-6,-1.1287950812755368E-6,{"$f":"SUM(AN2311:AN2371)","v":-1.1287950812755368E-6},-1.1287950812755368E-6,-1.1287950812755368E-6,-1.1287950812755368E-6,-1.1287950812755368E-6,-1.1287950812755368E-6,-3.6407950895835789E-4,-6.0736584452305599E-4,-2.4373932737570443E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT2311:BT2371)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,20,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2405)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AB$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AA2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AC$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AB2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AD$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AC2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AE$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AD2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AF$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AE2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AG$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AF2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AH$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AG2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AI$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AH2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AJ$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AI2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AK$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AJ2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AL$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AK2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AM$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AL2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AN$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AM2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AO$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AN2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AP$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AO2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AQ$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AP2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AR$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AQ2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AS$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AR2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AT$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AS2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AU$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AT2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AV$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AU2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AW$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AV2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AX$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AW2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AY$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AX2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>AZ$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AY2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BA$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:AZ2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BB$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BA2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BC$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BB2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BD$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BC2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BE$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BD2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BF$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BE2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BG$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BF2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BH$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BG2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BI$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BH2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BJ$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BI2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BK$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BJ2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BL$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BK2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BM$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BL2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BN$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BM2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BO$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BN2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BP$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BO2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BQ$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BP2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BR$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BQ2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BS$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BR2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BT$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BS2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BU$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BT2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BV$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BU2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BW$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BV2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BX$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BW2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BY$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BX2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>BZ$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BY2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>CA$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:BZ2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>CB$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:CA2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>CC$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:CB2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>CD$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:CC2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>CE$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:CD2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>CF$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:CE2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>CG$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:CF2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>CH$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:CG2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>CI$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:CH2405))))","v":0},{"$f":"IF(OFFSET($G2396, -$E2405, $E2405)=\"n/a\",0,IF(OFFSET($G2396,-$E2405,$E2405)+$E2405>CJ$5,IFERROR((OFFSET($G2395,-$E2405,$E2405)/(OFFSET($G2396,-$E2405,$E2405))),0),(OFFSET($G2395,-$E2405,$E2405)-SUM($G2405:CI2405))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2397)","v":"Depreciation of asset adjustments - RAB 2013-14"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(T$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:S2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(U$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:T2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(V$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:U2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(W$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:V2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(X$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:W2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:X2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:Y2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:Z2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AA2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AB2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AC2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AD2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AE2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AF2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AG2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AH2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AI2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AJ2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AK2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AL2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AM2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AN2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AO2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AP2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AQ2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AR2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AS2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AT2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AU2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AV2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AW2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AX2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AY2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:AZ2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BA2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BB2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BC2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BD2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BE2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BF2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BG2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BH2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BI2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BJ2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BK2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BL2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BM2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BN2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BO2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BP2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BQ2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BR2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BS2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BT2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BU2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BV2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BW2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BX2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BY2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:BZ2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:CA2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:CB2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:CC2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:CD2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(CF$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:CE2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(CG$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:CF2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(CH$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:CG2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(CI$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:CH2431)))","v":0},{"$f":"IF(OR(OFFSET($G2392, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=0, OFFSET($G2393, -$E2396, $E2397)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G2393, -$E2396, $E2397)+$E2397, IFERROR(OFFSET($G2392, -$E2396, $E2397)/OFFSET($G2393, -$E2396, $E2397), 0), OFFSET($G2392, -$E2396, $E2397)-SUM($G2431:CI2431)))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2464)","v":"Depreciation of net capex 2006-07"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>M$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:L2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>N$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:M2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>O$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:N2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>P$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:O2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>Q$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:P2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>R$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:Q2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>S$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:R2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>T$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:S2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>U$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:T2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>V$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:U2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>W$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:V2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>X$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:W2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>Y$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:X2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>Z$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:Y2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AA$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:Z2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AB$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AA2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AC$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AB2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AD$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AC2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AE$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AD2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AF$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AE2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AG$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AF2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AH$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AG2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AI$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AH2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AJ$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AI2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AK$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AJ2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AL$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AK2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AM$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AL2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AN$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AM2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AO$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AN2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AP$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AO2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AQ$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AP2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AR$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AQ2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AS$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AR2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AT$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AS2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AU$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AT2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AV$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AU2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AW$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AV2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AX$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AW2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AY$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AX2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>AZ$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AY2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BA$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:AZ2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BB$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BA2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BC$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BB2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BD$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BC2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BE$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BD2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BF$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BE2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BG$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BF2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BH$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BG2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BI$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BH2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BJ$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BI2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BK$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BJ2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BL$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BK2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BM$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BL2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BN$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BM2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BO$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BN2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BP$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BO2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BQ$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BP2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BR$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BQ2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BS$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BR2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BT$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BS2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BU$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BT2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BV$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BU2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BW$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BV2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BX$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BW2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BY$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BX2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>BZ$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BY2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>CA$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:BZ2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>CB$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:CA2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>CC$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:CB2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>CD$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:CC2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>CE$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:CD2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>CF$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:CE2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>CG$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:CF2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>CH$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:CG2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>CI$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:CH2464))))","v":0},{"$f":"IF(OFFSET($G2455, -$E2464, $E2464)=\"n/a\",0,IF(OFFSET($G2455,-$E2464,$E2464)+$E2464>CJ$5,IFERROR((OFFSET($G2454,-$E2464,$E2464)/(OFFSET($G2455,-$E2464,$E2464))),0),(OFFSET($G2454,-$E2464,$E2464)-SUM($G2464:CI2464))))","v":0}]
[null,null,null,null,24,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2483)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AF$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:AE2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AG$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:AF2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AH$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:AG2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AI$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:AH2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AJ$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:AI2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AK$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:AJ2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AL$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:AK2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AM$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:AL2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AN$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:AM2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AO$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:AN2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AP$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:AO2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AQ$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:AP2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AR$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:AQ2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AS$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:AR2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AT$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:AS2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AU$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:AT2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AV$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:AU2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AW$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:AV2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AX$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:AW2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AY$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:AX2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>AZ$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:AY2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BA$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:AZ2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BB$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BA2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BC$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BB2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BD$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BC2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BE$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BD2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BF$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BE2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BG$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BF2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BH$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BG2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BI$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BH2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BJ$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BI2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BK$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BJ2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BL$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BK2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BM$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BL2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BN$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BM2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BO$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BN2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BP$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BO2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BQ$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BP2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BR$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BQ2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BS$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BR2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BT$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BS2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BU$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BT2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BV$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BU2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BW$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BV2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BX$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BW2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BY$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BX2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>BZ$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BY2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>CA$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:BZ2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>CB$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:CA2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>CC$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:CB2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>CD$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:CC2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>CE$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:CD2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>CF$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:CE2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>CG$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:CF2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>CH$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:CG2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>CI$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:CH2483))))","v":0},{"$f":"IF(OFFSET($G2474, -$E2483, $E2483)=\"n/a\",0,IF(OFFSET($G2474,-$E2483,$E2483)+$E2483>CJ$5,IFERROR((OFFSET($G2473,-$E2483,$E2483)/(OFFSET($G2474,-$E2483,$E2483))),0),(OFFSET($G2473,-$E2483,$E2483)-SUM($G2483:CI2483))))","v":0}]
[null,null,null,null,null,"Adjustment for excluded t-2 capex",{"$f":"INDEX('RAB input'!$F$454:$F$503, $E2523)+INDEX('RAB input'!$F$400:$F$449, $E2523)*(INDEX(rvanillaWACC, 'RAB input'!$H$11+2)-1)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!G$400:G$449, $E2523)/'RAB input'!H$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$19-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!H$400:H$449, $E2523)/'RAB input'!I$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$19-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!I$400:I$449, $E2523)/'RAB input'!J$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$19-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!J$400:J$449, $E2523)/'RAB input'!K$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$19-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!K$400:K$449, $E2523)/'RAB input'!L$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$19-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!L$400:L$449, $E2523)/'RAB input'!M$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$19-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!M$400:M$449, $E2523)/'RAB input'!N$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$19-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!N$400:N$449, $E2523)/'RAB input'!O$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$19-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!O$400:O$449, $E2523)/'RAB input'!P$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$19-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!P$400:P$449, $E2523)/'RAB input'!Q$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$19-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!Q$400:Q$449, $E2523)/'RAB input'!R$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$19-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!R$400:R$449, $E2523)/'RAB input'!S$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$19-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!S$400:S$449, $E2523)/'RAB input'!T$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$19-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!T$400:T$449, $E2523)/'RAB input'!U$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$19-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!U$400:U$449, $E2523)/'RAB input'!V$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$19-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!V$400:V$449, $E2523)/'RAB input'!W$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$19-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!W$400:W$449, $E2523)/'RAB input'!X$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$19-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!X$400:X$449, $E2523)/'RAB input'!Y$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$19-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Y$400:Y$449, $E2523)/'RAB input'!Z$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$19-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!Z$400:Z$449, $E2523)/'RAB input'!AA$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$19-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AA$400:AA$449, $E2523)/'RAB input'!AB$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$19-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AB$400:AB$449, $E2523)/'RAB input'!AC$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$19-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AC$400:AC$449, $E2523)/'RAB input'!AD$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$19-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AD$400:AD$449, $E2523)/'RAB input'!AE$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$19-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AE$400:AE$449, $E2523)/'RAB input'!AF$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$19-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AF$400:AF$449, $E2523)/'RAB input'!AG$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$19-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AG$400:AG$449, $E2523)/'RAB input'!AH$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$19-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AH$400:AH$449, $E2523)/'RAB input'!AI$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$19-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AI$400:AI$449, $E2523)/'RAB input'!AJ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$19-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AJ$400:AJ$449, $E2523)/'RAB input'!AK$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$19-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AK$400:AK$449, $E2523)/'RAB input'!AL$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$19-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AL$400:AL$449, $E2523)/'RAB input'!AM$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$19-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AM$400:AM$449, $E2523)/'RAB input'!AN$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$19-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AN$400:AN$449, $E2523)/'RAB input'!AO$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$19-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AO$400:AO$449, $E2523)/'RAB input'!AP$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$19-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AP$400:AP$449, $E2523)/'RAB input'!AQ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$19-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AQ$400:AQ$449, $E2523)/'RAB input'!AR$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$19-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AR$400:AR$449, $E2523)/'RAB input'!AS$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$19-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AS$400:AS$449, $E2523)/'RAB input'!AT$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$19-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AT$400:AT$449, $E2523)/'RAB input'!AU$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$19-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AU$400:AU$449, $E2523)/'RAB input'!AV$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$19-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AV$400:AV$449, $E2523)/'RAB input'!AW$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$19-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AW$400:AW$449, $E2523)/'RAB input'!AX$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$19-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AX$400:AX$449, $E2523)/'RAB input'!AY$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$19-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AY$400:AY$449, $E2523)/'RAB input'!AZ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$19-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!AZ$400:AZ$449, $E2523)/'RAB input'!BA$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$19-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BA$400:BA$449, $E2523)/'RAB input'!BB$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$19-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BB$400:BB$449, $E2523)/'RAB input'!BC$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$19-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BC$400:BC$449, $E2523)/'RAB input'!BD$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$19-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BD$400:BD$449, $E2523)/'RAB input'!BE$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$19-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BE$400:BE$449, $E2523)/'RAB input'!BF$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$19-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BF$400:BF$449, $E2523)/'RAB input'!BG$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$19-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BG$400:BG$449, $E2523)/'RAB input'!BH$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$19-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BH$400:BH$449, $E2523)/'RAB input'!BI$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$19-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BI$400:BI$449, $E2523)/'RAB input'!BJ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$19-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BJ$400:BJ$449, $E2523)/'RAB input'!BK$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$19-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BK$400:BK$449, $E2523)/'RAB input'!BL$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$19-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BL$400:BL$449, $E2523)/'RAB input'!BM$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$19-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BM$400:BM$449, $E2523)/'RAB input'!BN$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$19-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BN$400:BN$449, $E2523)/'RAB input'!BO$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$19-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BO$400:BO$449, $E2523)/'RAB input'!BP$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$19-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BP$400:BP$449, $E2523)/'RAB input'!BQ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$19-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BQ$400:BQ$449, $E2523)/'RAB input'!BR$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$19-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BR$400:BR$449, $E2523)/'RAB input'!BS$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$19-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BS$400:BS$449, $E2523)/'RAB input'!BT$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$19-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BT$400:BT$449, $E2523)/'RAB input'!BU$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$19-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BU$400:BU$449, $E2523)/'RAB input'!BV$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$19-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BV$400:BV$449, $E2523)/'RAB input'!BW$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$19-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BW$400:BW$449, $E2523)/'RAB input'!BX$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$19-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BX$400:BX$449, $E2523)/'RAB input'!BY$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$19-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BY$400:BY$449, $E2523)/'RAB input'!BZ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$19-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!BZ$400:BZ$449, $E2523)/'RAB input'!CA$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$19-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CA$400:CA$449, $E2523)/'RAB input'!CB$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$19-1))","v":0},{"$f":"IF('RAB input'!CD$11=\"\", 0, INDEX('RAB input'!CB$400:CB$449, $E2523)/'RAB input'!CC$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CD$11, 2))/'RAB input'!CC$19-1))","v":0},{"$f":"IF('RAB input'!CE$11=\"\", 0, INDEX('RAB input'!CC$400:CC$449, $E2523)/'RAB input'!CD$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CE$11, 2))/'RAB input'!CD$19-1))","v":0},{"$f":"IF('RAB input'!CF$11=\"\", 0, INDEX('RAB input'!CD$400:CD$449, $E2523)/'RAB input'!CE$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CF$11, 2))/'RAB input'!CE$19-1))","v":0},{"$f":"IF('RAB input'!CG$11=\"\", 0, INDEX('RAB input'!CE$400:CE$449, $E2523)/'RAB input'!CF$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CG$11, 2))/'RAB input'!CF$19-1))","v":0},{"$f":"IF('RAB input'!CH$11=\"\", 0, INDEX('RAB input'!CF$400:CF$449, $E2523)/'RAB input'!CG$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CH$11, 2))/'RAB input'!CG$19-1))","v":0},{"$f":"IF('RAB input'!CI$11=\"\", 0, INDEX('RAB input'!CG$400:CG$449, $E2523)/'RAB input'!CH$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CI$11, 2))/'RAB input'!CH$19-1))","v":0},{"$f":"IF('RAB input'!CJ$11=\"\", 0, INDEX('RAB input'!CH$400:CH$449, $E2523)/'RAB input'!CI$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CJ$11, 2))/'RAB input'!CI$19-1))","v":0},{"$f":"IF('RAB input'!CK$11=\"\", 0, INDEX('RAB input'!CI$400:CI$449, $E2523)/'RAB input'!CJ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CK$11, 2))/'RAB input'!CJ$19-1))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2552)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:Z2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AA2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AB2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AC2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AD2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AE2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AF2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AG2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AH2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AI2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AJ2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AK2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AL2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AM2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AN2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AO2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AP2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AQ2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AR2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AS2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AT2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AU2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AV2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AW2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AX2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AY2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:AZ2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BA2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BB2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BC2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BD2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BE2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BF2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BG2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BH2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BI2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BJ2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BK2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BL2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BM2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BN2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BO2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BP2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BQ2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BR2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BS2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BT2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BU2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BV2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BW2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BX2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BY2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:BZ2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:CA2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:CB2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:CC2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:CD2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(CF$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:CE2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(CG$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:CF2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(CH$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:CG2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(CI$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:CH2586)))","v":0},{"$f":"IF(OR(OFFSET($G2547, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=0, OFFSET($G2548, -$E2551, $E2552)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G2548, -$E2551, $E2552)+$E2552, IFERROR(OFFSET($G2547, -$E2551, $E2552)/OFFSET($G2548, -$E2551, $E2552), 0), OFFSET($G2547, -$E2551, $E2552)-SUM($G2586:CI2586)))","v":0}]
[null,null,null,null,12,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2619)","v":"Depreciation of net capex 2013-14"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>T$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:S2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>U$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:T2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>V$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:U2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>W$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:V2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>X$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:W2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>Y$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:X2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>Z$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:Y2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AA$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:Z2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AB$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AA2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AC$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AB2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AD$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AC2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AE$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AD2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AF$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AE2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AG$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AF2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AH$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AG2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AI$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AH2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AJ$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AI2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AK$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AJ2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AL$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AK2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AM$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AL2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AN$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AM2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AO$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AN2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AP$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AO2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AQ$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AP2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AR$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AQ2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AS$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AR2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AT$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AS2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AU$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AT2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AV$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AU2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AW$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AV2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AX$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AW2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AY$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AX2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>AZ$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AY2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BA$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:AZ2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BB$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BA2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BC$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BB2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BD$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BC2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BE$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BD2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BF$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BE2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BG$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BF2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BH$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BG2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BI$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BH2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BJ$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BI2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BK$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BJ2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BL$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BK2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BM$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BL2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BN$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BM2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BO$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BN2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BP$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BO2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BQ$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BP2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BR$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BQ2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BS$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BR2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BT$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BS2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BU$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BT2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BV$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BU2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BW$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BV2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BX$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BW2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BY$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BX2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>BZ$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BY2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>CA$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:BZ2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>CB$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:CA2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>CC$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:CB2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>CD$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:CC2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>CE$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:CD2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>CF$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:CE2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>CG$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:CF2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>CH$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:CG2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>CI$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:CH2619))))","v":0},{"$f":"IF(OFFSET($G2610, -$E2619, $E2619)=\"n/a\",0,IF(OFFSET($G2610,-$E2619,$E2619)+$E2619>CJ$5,IFERROR((OFFSET($G2609,-$E2619,$E2619)/(OFFSET($G2610,-$E2619,$E2619))),0),(OFFSET($G2609,-$E2619,$E2619)-SUM($G2619:CI2619))))","v":0}]
[null,null,null,null,{"$f":"E2637+5","v":20},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E2637)","v":"Depreciation of t-1 and t-2 adjustment 2016-17"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AB$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AA2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AA2638)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AA2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AC$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AB2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AB2638)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AB2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AD$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AC2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AC2638)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AC2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AE$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AD2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AD2638)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AD2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AF$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AE2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AE2638)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AE2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AG$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AF2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AF2638)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AF2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AH$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AG2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AG2638)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AG2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AI$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AH2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AH2638)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AH2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AJ$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AI2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AI2638)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AI2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AK$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AJ2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AJ2638)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AJ2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AL$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AK2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AK2638)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AK2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AM$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AL2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AL2638)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AL2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AN$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AM2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AM2638)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AM2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AO$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AN2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AN2638)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AN2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AP$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AO2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AO2638)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AO2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AQ$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AP2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AP2638)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AP2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AR$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AQ2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AQ2638)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AQ2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AS$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AR2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AR2638)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AR2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AT$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AS2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AS2638)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AS2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AU$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AT2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AT2638)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AT2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AV$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AU2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AU2638)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AU2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AW$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AV2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AV2638)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AV2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AX$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AW2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AW2638)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AW2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AY$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AX2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AX2638)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AX2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=AZ$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AY2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AY2638)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AY2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BA$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:AZ2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AZ2638)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:AZ2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BB$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BA2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BA2638)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BA2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BC$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BB2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BB2638)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BB2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BD$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BC2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BC2638)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BC2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BE$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BD2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BD2638)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BD2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BF$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BE2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BE2638)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BE2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BG$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BF2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BF2638)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BF2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BH$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BG2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BG2638)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BG2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BI$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BH2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BH2638)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BH2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BJ$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BI2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BI2638)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BI2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BK$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BJ2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BJ2638)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BJ2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BL$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BK2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BK2638)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BK2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BM$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BL2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BL2638)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BL2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BN$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BM2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BM2638)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BM2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BO$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BN2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BN2638)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BN2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BP$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BO2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BO2638)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BO2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BQ$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BP2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BP2638)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BP2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BR$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BQ2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BQ2638)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BQ2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BS$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BR2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BR2638)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BR2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BT$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BS2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BS2638)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BS2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BU$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BT2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BT2638)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BT2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BV$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BU2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BU2638)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BU2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BW$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BV2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BV2638)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BV2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BX$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BW2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BW2638)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BW2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BY$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BX2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BX2638)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BX2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=BZ$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BY2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BY2638)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BY2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=CA$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:BZ2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BZ2638)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:BZ2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=CB$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:CA2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:CA2638)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:CA2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=CC$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:CB2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:CB2638)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:CB2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=CD$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:CC2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:CC2638)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:CC2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=CE$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:CD2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:CD2638)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:CD2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=CF$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:CE2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:CE2638)),\nIF(CF$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:CE2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=CG$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:CF2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:CF2638)),\nIF(CG$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:CF2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=CH$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:CG2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:CG2638)),\nIF(CH$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:CG2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=CI$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:CH2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:CH2638)),\nIF(CI$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:CH2638)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E2637)+$E2610>=CJ$5, 0,\nIF(AND(OFFSET($G2602, -$E2610, $E2637)<>0, OFFSET($G2604, -$E2610, $E2637)=0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)-SUM($G2638:CI2638)),\nIF(AND(OFFSET($G2602, -$E2610, $E2637)=0, OFFSET($G2604, -$E2610, $E2637)<>0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2605, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:CI2638)),\nIF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E2637)<OFFSET($G2603, -$E2610, $E2637)+$E2637, IFERROR(OFFSET($G2602, -$E2610, $E2637)/OFFSET($G2603, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)/OFFSET($G2605, -$E2610, $E2637), 0), OFFSET($G2602, -$E2610, $E2637)+OFFSET($G2604, -$E2610, $E2637)-SUM($G2638:CI2638)))))), 0)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('RAB input'!H$239:H$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!I$239:I$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!J$239:J$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!K$239:K$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!L$239:L$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!M$239:M$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!N$239:N$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!O$239:O$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!P$239:P$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!Q$239:Q$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!R$239:R$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!S$239:S$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!T$239:T$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!U$239:U$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!V$239:V$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!W$239:W$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!X$239:X$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!Y$239:Y$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!Z$239:Z$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AA$239:AA$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AB$239:AB$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AC$239:AC$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AD$239:AD$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AE$239:AE$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AF$239:AF$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AG$239:AG$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AH$239:AH$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AI$239:AI$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AJ$239:AJ$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AK$239:AK$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AL$239:AL$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AM$239:AM$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AN$239:AN$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AO$239:AO$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AP$239:AP$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AQ$239:AQ$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AR$239:AR$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AS$239:AS$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AT$239:AT$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AU$239:AU$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AV$239:AV$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AW$239:AW$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AX$239:AX$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AY$239:AY$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!AZ$239:AZ$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BA$239:BA$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BB$239:BB$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BC$239:BC$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BD$239:BD$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BE$239:BE$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BF$239:BF$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BG$239:BG$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BH$239:BH$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BI$239:BI$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BJ$239:BJ$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BK$239:BK$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BL$239:BL$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BM$239:BM$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BN$239:BN$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BO$239:BO$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BP$239:BP$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BQ$239:BQ$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BR$239:BR$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BS$239:BS$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BT$239:BT$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BU$239:BU$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BV$239:BV$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BW$239:BW$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BX$239:BX$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BY$239:BY$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!BZ$239:BZ$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!CA$239:CA$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!CB$239:CB$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!CC$239:CC$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!CD$239:CD$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!CE$239:CE$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!CF$239:CF$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!CG$239:CG$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!CH$239:CH$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!CI$239:CI$288, $E2671)","v":0},{"$f":"INDEX('RAB input'!CJ$239:CJ$288, $E2671)","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2683)","v":"Depreciation of net capex 2003-04"},null,null,null,{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>J$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:I2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>K$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:J2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>L$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:K2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>M$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:L2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>N$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:M2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>O$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:N2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>P$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:O2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>Q$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:P2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>R$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:Q2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>S$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:R2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>T$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:S2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>U$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:T2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>V$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:U2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>W$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:V2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>X$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:W2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>Y$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:X2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>Z$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:Y2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AA$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:Z2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AB$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AA2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AC$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AB2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AD$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AC2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AE$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AD2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AF$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AE2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AG$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AF2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AH$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AG2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AI$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AH2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AJ$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AI2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AK$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AJ2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AL$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AK2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AM$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AL2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AN$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AM2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AO$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AN2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AP$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AO2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AQ$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AP2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AR$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AQ2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AS$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AR2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AT$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AS2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AU$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AT2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AV$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AU2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AW$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AV2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AX$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AW2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AY$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AX2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>AZ$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AY2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BA$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:AZ2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BB$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BA2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BC$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BB2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BD$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BC2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BE$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BD2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BF$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BE2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BG$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BF2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BH$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BG2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BI$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BH2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BJ$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BI2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BK$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BJ2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BL$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BK2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BM$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BL2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BN$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BM2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BO$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BN2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BP$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BO2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BQ$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BP2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BR$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BQ2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BS$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BR2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BT$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BS2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BU$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BT2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BV$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BU2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BW$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BV2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BX$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BW2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BY$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BX2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>BZ$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BY2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>CA$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:BZ2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>CB$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:CA2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>CC$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:CB2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>CD$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:CC2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>CE$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:CD2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>CF$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:CE2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>CG$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:CF2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>CH$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:CG2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>CI$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:CH2683))))","v":0},{"$f":"IF(OFFSET($G2674, -$E2683, $E2683)=\"n/a\",0,IF(OFFSET($G2674,-$E2683,$E2683)+$E2683>CJ$5,IFERROR((OFFSET($G2673,-$E2683,$E2683)/(OFFSET($G2674,-$E2683,$E2683))),0),(OFFSET($G2673,-$E2683,$E2683)-SUM($G2683:CI2683))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2682)","v":"Depreciation of asset adjustments - RAB 2002-03"},null,null,{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(I$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:H2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(J$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:I2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(K$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:J2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(L$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:K2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(M$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:L2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(N$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:M2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(O$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:N2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(P$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:O2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:P2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(R$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:Q2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(S$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:R2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(T$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:S2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(U$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:T2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(V$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:U2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(W$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:V2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(X$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:W2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:X2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:Y2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:Z2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AA2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AB2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AC2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AD2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AE2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AF2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AG2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AH2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AI2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AJ2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AK2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AL2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AM2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AN2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AO2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AP2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AQ2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AR2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AS2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AT2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AU2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AV2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AW2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AX2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AY2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:AZ2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BA2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BB2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BC2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BD2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BE2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BF2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BG2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BH2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BI2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BJ2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BK2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BL2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BM2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BN2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BO2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BP2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BQ2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BR2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BS2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BT2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BU2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BV2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BW2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BX2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BY2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:BZ2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:CA2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:CB2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:CC2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:CD2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(CF$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:CE2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(CG$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:CF2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(CH$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:CG2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(CI$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:CH2716)))","v":0},{"$f":"IF(OR(OFFSET($G2677, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=0, OFFSET($G2678, -$E2681, $E2682)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G2678, -$E2681, $E2682)+$E2682, IFERROR(OFFSET($G2677, -$E2681, $E2682)/OFFSET($G2678, -$E2681, $E2682), 0), OFFSET($G2677, -$E2681, $E2682)-SUM($G2716:CI2716)))","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('RAB input'!$G$132:$G$181, $E2745)=\"\", IF($G2745=0, 0, F2746), INDEX('RAB input'!$G$132:$G$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!H$132:H$181, $E2745)=\"\", G2746, INDEX('RAB input'!H$132:H$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!I$132:I$181, $E2745)=\"\", H2746, INDEX('RAB input'!I$132:I$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!J$132:J$181, $E2745)=\"\", I2746, INDEX('RAB input'!J$132:J$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!K$132:K$181, $E2745)=\"\", J2746, INDEX('RAB input'!K$132:K$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!L$132:L$181, $E2745)=\"\", K2746, INDEX('RAB input'!L$132:L$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!M$132:M$181, $E2745)=\"\", L2746, INDEX('RAB input'!M$132:M$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!N$132:N$181, $E2745)=\"\", M2746, INDEX('RAB input'!N$132:N$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!O$132:O$181, $E2745)=\"\", N2746, INDEX('RAB input'!O$132:O$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!P$132:P$181, $E2745)=\"\", O2746, INDEX('RAB input'!P$132:P$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!Q$132:Q$181, $E2745)=\"\", P2746, INDEX('RAB input'!Q$132:Q$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!R$132:R$181, $E2745)=\"\", Q2746, INDEX('RAB input'!R$132:R$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!S$132:S$181, $E2745)=\"\", R2746, INDEX('RAB input'!S$132:S$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!T$132:T$181, $E2745)=\"\", S2746, INDEX('RAB input'!T$132:T$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!U$132:U$181, $E2745)=\"\", T2746, INDEX('RAB input'!U$132:U$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!V$132:V$181, $E2745)=\"\", U2746, INDEX('RAB input'!V$132:V$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!W$132:W$181, $E2745)=\"\", V2746, INDEX('RAB input'!W$132:W$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!X$132:X$181, $E2745)=\"\", W2746, INDEX('RAB input'!X$132:X$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!Y$132:Y$181, $E2745)=\"\", X2746, INDEX('RAB input'!Y$132:Y$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!Z$132:Z$181, $E2745)=\"\", Y2746, INDEX('RAB input'!Z$132:Z$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AA$132:AA$181, $E2745)=\"\", Z2746, INDEX('RAB input'!AA$132:AA$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AB$132:AB$181, $E2745)=\"\", AA2746, INDEX('RAB input'!AB$132:AB$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AC$132:AC$181, $E2745)=\"\", AB2746, INDEX('RAB input'!AC$132:AC$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AD$132:AD$181, $E2745)=\"\", AC2746, INDEX('RAB input'!AD$132:AD$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AE$132:AE$181, $E2745)=\"\", AD2746, INDEX('RAB input'!AE$132:AE$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AF$132:AF$181, $E2745)=\"\", AE2746, INDEX('RAB input'!AF$132:AF$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AG$132:AG$181, $E2745)=\"\", AF2746, INDEX('RAB input'!AG$132:AG$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AH$132:AH$181, $E2745)=\"\", AG2746, INDEX('RAB input'!AH$132:AH$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AI$132:AI$181, $E2745)=\"\", AH2746, INDEX('RAB input'!AI$132:AI$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AJ$132:AJ$181, $E2745)=\"\", AI2746, INDEX('RAB input'!AJ$132:AJ$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AK$132:AK$181, $E2745)=\"\", AJ2746, INDEX('RAB input'!AK$132:AK$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AL$132:AL$181, $E2745)=\"\", AK2746, INDEX('RAB input'!AL$132:AL$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AM$132:AM$181, $E2745)=\"\", AL2746, INDEX('RAB input'!AM$132:AM$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AN$132:AN$181, $E2745)=\"\", AM2746, INDEX('RAB input'!AN$132:AN$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AO$132:AO$181, $E2745)=\"\", AN2746, INDEX('RAB input'!AO$132:AO$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AP$132:AP$181, $E2745)=\"\", AO2746, INDEX('RAB input'!AP$132:AP$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AQ$132:AQ$181, $E2745)=\"\", AP2746, INDEX('RAB input'!AQ$132:AQ$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AR$132:AR$181, $E2745)=\"\", AQ2746, INDEX('RAB input'!AR$132:AR$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AS$132:AS$181, $E2745)=\"\", AR2746, INDEX('RAB input'!AS$132:AS$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AT$132:AT$181, $E2745)=\"\", AS2746, INDEX('RAB input'!AT$132:AT$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AU$132:AU$181, $E2745)=\"\", AT2746, INDEX('RAB input'!AU$132:AU$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AV$132:AV$181, $E2745)=\"\", AU2746, INDEX('RAB input'!AV$132:AV$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AW$132:AW$181, $E2745)=\"\", AV2746, INDEX('RAB input'!AW$132:AW$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AX$132:AX$181, $E2745)=\"\", AW2746, INDEX('RAB input'!AX$132:AX$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AY$132:AY$181, $E2745)=\"\", AX2746, INDEX('RAB input'!AY$132:AY$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!AZ$132:AZ$181, $E2745)=\"\", AY2746, INDEX('RAB input'!AZ$132:AZ$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BA$132:BA$181, $E2745)=\"\", AZ2746, INDEX('RAB input'!BA$132:BA$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BB$132:BB$181, $E2745)=\"\", BA2746, INDEX('RAB input'!BB$132:BB$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BC$132:BC$181, $E2745)=\"\", BB2746, INDEX('RAB input'!BC$132:BC$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BD$132:BD$181, $E2745)=\"\", BC2746, INDEX('RAB input'!BD$132:BD$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BE$132:BE$181, $E2745)=\"\", BD2746, INDEX('RAB input'!BE$132:BE$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BF$132:BF$181, $E2745)=\"\", BE2746, INDEX('RAB input'!BF$132:BF$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BG$132:BG$181, $E2745)=\"\", BF2746, INDEX('RAB input'!BG$132:BG$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BH$132:BH$181, $E2745)=\"\", BG2746, INDEX('RAB input'!BH$132:BH$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BI$132:BI$181, $E2745)=\"\", BH2746, INDEX('RAB input'!BI$132:BI$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BJ$132:BJ$181, $E2745)=\"\", BI2746, INDEX('RAB input'!BJ$132:BJ$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BK$132:BK$181, $E2745)=\"\", BJ2746, INDEX('RAB input'!BK$132:BK$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BL$132:BL$181, $E2745)=\"\", BK2746, INDEX('RAB input'!BL$132:BL$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BM$132:BM$181, $E2745)=\"\", BL2746, INDEX('RAB input'!BM$132:BM$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BN$132:BN$181, $E2745)=\"\", BM2746, INDEX('RAB input'!BN$132:BN$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BO$132:BO$181, $E2745)=\"\", BN2746, INDEX('RAB input'!BO$132:BO$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BP$132:BP$181, $E2745)=\"\", BO2746, INDEX('RAB input'!BP$132:BP$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BQ$132:BQ$181, $E2745)=\"\", BP2746, INDEX('RAB input'!BQ$132:BQ$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BR$132:BR$181, $E2745)=\"\", BQ2746, INDEX('RAB input'!BR$132:BR$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BS$132:BS$181, $E2745)=\"\", BR2746, INDEX('RAB input'!BS$132:BS$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BT$132:BT$181, $E2745)=\"\", BS2746, INDEX('RAB input'!BT$132:BT$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BU$132:BU$181, $E2745)=\"\", BT2746, INDEX('RAB input'!BU$132:BU$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BV$132:BV$181, $E2745)=\"\", BU2746, INDEX('RAB input'!BV$132:BV$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BW$132:BW$181, $E2745)=\"\", BV2746, INDEX('RAB input'!BW$132:BW$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BX$132:BX$181, $E2745)=\"\", BW2746, INDEX('RAB input'!BX$132:BX$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BY$132:BY$181, $E2745)=\"\", BX2746, INDEX('RAB input'!BY$132:BY$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!BZ$132:BZ$181, $E2745)=\"\", BY2746, INDEX('RAB input'!BZ$132:BZ$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!CA$132:CA$181, $E2745)=\"\", BZ2746, INDEX('RAB input'!CA$132:CA$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!CB$132:CB$181, $E2745)=\"\", CA2746, INDEX('RAB input'!CB$132:CB$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!CC$132:CC$181, $E2745)=\"\", CB2746, INDEX('RAB input'!CC$132:CC$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!CD$132:CD$181, $E2745)=\"\", CC2746, INDEX('RAB input'!CD$132:CD$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!CE$132:CE$181, $E2745)=\"\", CD2746, INDEX('RAB input'!CE$132:CE$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!CF$132:CF$181, $E2745)=\"\", CE2746, INDEX('RAB input'!CF$132:CF$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!CG$132:CG$181, $E2745)=\"\", CF2746, INDEX('RAB input'!CG$132:CG$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!CH$132:CH$181, $E2745)=\"\", CG2746, INDEX('RAB input'!CH$132:CH$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!CI$132:CI$181, $E2745)=\"\", CH2746, INDEX('RAB input'!CI$132:CI$181, $E2745))","v":0},{"$f":"IF(INDEX('RAB input'!CJ$132:CJ$181, $E2745)=\"\", CI2746, INDEX('RAB input'!CJ$132:CJ$181, $E2745))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2759)","v":"Depreciation of asset adjustments - RAB 2005-06"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(L$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:K2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(M$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:L2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(N$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:M2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(O$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:N2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(P$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:O2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:P2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(R$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:Q2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(S$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:R2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(T$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:S2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(U$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:T2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(V$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:U2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(W$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:V2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(X$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:W2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:X2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:Y2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:Z2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AA2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AB2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AC2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AD2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AE2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AF2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AG2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AH2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AI2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AJ2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AK2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AL2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AM2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AN2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AO2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AP2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AQ2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AR2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AS2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AT2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AU2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AV2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AW2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AX2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AY2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:AZ2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BA2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BB2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BC2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BD2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BE2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BF2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BG2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BH2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BI2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BJ2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BK2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BL2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BM2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BN2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BO2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BP2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BQ2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BR2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BS2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BT2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BU2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BV2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BW2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BX2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BY2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:BZ2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:CA2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:CB2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:CC2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:CD2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(CF$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:CE2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(CG$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:CF2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(CH$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:CG2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(CI$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:CH2793)))","v":0},{"$f":"IF(OR(OFFSET($G2754, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=0, OFFSET($G2755, -$E2758, $E2759)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G2755, -$E2758, $E2759)+$E2759, IFERROR(OFFSET($G2754, -$E2758, $E2759)/OFFSET($G2755, -$E2758, $E2759), 0), OFFSET($G2754, -$E2758, $E2759)-SUM($G2793:CI2793)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2771)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(X$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:W2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:X2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:Y2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:Z2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AA2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AB2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AC2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AD2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AE2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AF2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AG2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AH2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AI2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AJ2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AK2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AL2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AM2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AN2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AO2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AP2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AQ2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AR2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AS2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AT2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AU2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AV2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AW2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AX2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AY2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:AZ2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BA2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BB2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BC2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BD2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BE2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BF2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BG2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BH2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BI2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BJ2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BK2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BL2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BM2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BN2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BO2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BP2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BQ2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BR2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BS2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BT2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BU2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BV2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BW2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BX2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BY2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:BZ2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:CA2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:CB2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:CC2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:CD2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(CF$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:CE2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(CG$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:CF2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(CH$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:CG2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(CI$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:CH2805)))","v":0},{"$f":"IF(OR(OFFSET($G2766, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=0, OFFSET($G2767, -$E2770, $E2771)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G2767, -$E2770, $E2771)+$E2771, IFERROR(OFFSET($G2766, -$E2770, $E2771)/OFFSET($G2767, -$E2770, $E2771), 0), OFFSET($G2766, -$E2770, $E2771)-SUM($G2805:CI2805)))","v":0}]
[null,null,null,null,9,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2838)","v":"Depreciation of net capex 2010-11"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>Q$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:P2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>R$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:Q2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>S$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:R2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>T$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:S2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>U$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:T2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>V$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:U2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>W$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:V2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>X$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:W2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>Y$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:X2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>Z$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:Y2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AA$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:Z2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AB$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AA2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AC$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AB2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AD$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AC2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AE$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AD2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AF$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AE2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AG$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AF2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AH$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AG2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AI$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AH2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AJ$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AI2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AK$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AJ2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AL$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AK2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AM$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AL2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AN$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AM2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AO$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AN2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AP$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AO2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AQ$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AP2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AR$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AQ2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AS$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AR2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AT$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AS2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AU$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AT2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AV$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AU2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AW$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AV2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AX$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AW2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AY$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AX2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>AZ$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AY2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BA$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:AZ2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BB$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BA2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BC$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BB2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BD$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BC2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BE$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BD2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BF$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BE2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BG$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BF2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BH$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BG2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BI$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BH2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BJ$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BI2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BK$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BJ2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BL$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BK2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BM$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BL2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BN$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BM2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BO$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BN2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BP$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BO2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BQ$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BP2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BR$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BQ2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BS$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BR2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BT$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BS2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BU$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BT2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BV$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BU2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BW$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BV2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BX$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BW2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BY$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BX2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>BZ$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BY2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>CA$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:BZ2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>CB$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:CA2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>CC$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:CB2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>CD$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:CC2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>CE$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:CD2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>CF$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:CE2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>CG$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:CF2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>CH$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:CG2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>CI$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:CH2838))))","v":0},{"$f":"IF(OFFSET($G2829, -$E2838, $E2838)=\"n/a\",0,IF(OFFSET($G2829,-$E2838,$E2838)+$E2838>CJ$5,IFERROR((OFFSET($G2828,-$E2838,$E2838)/(OFFSET($G2829,-$E2838,$E2838))),0),(OFFSET($G2828,-$E2838,$E2838)-SUM($G2838:CI2838))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2837)","v":"Depreciation of asset adjustments - RAB 2009-10"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(P$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:O2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(Q$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:P2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(R$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:Q2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(S$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:R2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(T$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:S2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(U$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:T2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(V$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:U2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(W$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:V2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(X$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:W2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:X2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:Y2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:Z2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AA2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AB2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AC2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AD2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AE2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AF2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AG2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AH2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AI2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AJ2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AK2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AL2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AM2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AN2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AO2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AP2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AQ2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AR2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AS2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AT2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AU2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AV2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AW2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AX2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AY2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:AZ2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BA2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BB2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BC2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BD2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BE2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BF2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BG2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BH2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BI2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BJ2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BK2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BL2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BM2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BN2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BO2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BP2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BQ2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BR2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BS2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BT2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BU2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BV2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BW2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BX2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BY2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:BZ2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:CA2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:CB2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:CC2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:CD2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(CF$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:CE2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(CG$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:CF2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(CH$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:CG2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(CI$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:CH2871)))","v":0},{"$f":"IF(OR(OFFSET($G2832, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=0, OFFSET($G2833, -$E2836, $E2837)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G2833, -$E2836, $E2837)+$E2837, IFERROR(OFFSET($G2832, -$E2836, $E2837)/OFFSET($G2833, -$E2836, $E2837), 0), OFFSET($G2832, -$E2836, $E2837)-SUM($G2871:CI2871)))","v":0}]
[]
[null,null,null,null,16,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2919)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>X$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:W2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>Y$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:X2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>Z$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:Y2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AA$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:Z2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AB$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AA2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AC$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AB2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AD$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AC2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AE$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AD2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AF$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AE2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AG$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AF2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AH$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AG2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AI$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AH2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AJ$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AI2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AK$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AJ2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AL$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AK2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AM$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AL2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AN$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AM2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AO$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AN2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AP$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AO2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AQ$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AP2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AR$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AQ2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AS$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AR2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AT$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AS2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AU$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AT2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AV$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AU2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AW$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AV2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AX$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AW2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AY$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AX2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>AZ$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AY2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BA$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:AZ2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BB$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BA2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BC$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BB2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BD$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BC2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BE$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BD2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BF$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BE2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BG$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BF2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BH$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BG2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BI$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BH2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BJ$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BI2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BK$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BJ2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BL$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BK2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BM$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BL2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BN$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BM2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BO$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BN2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BP$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BO2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BQ$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BP2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BR$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BQ2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BS$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BR2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BT$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BS2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BU$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BT2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BV$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BU2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BW$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BV2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BX$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BW2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BY$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BX2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>BZ$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BY2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>CA$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:BZ2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>CB$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:CA2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>CC$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:CB2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>CD$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:CC2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>CE$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:CD2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>CF$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:CE2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>CG$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:CF2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>CH$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:CG2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>CI$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:CH2919))))","v":0},{"$f":"IF(OFFSET($G2910, -$E2919, $E2919)=\"n/a\",0,IF(OFFSET($G2910,-$E2919,$E2919)+$E2919>CJ$5,IFERROR((OFFSET($G2909,-$E2919,$E2919)/(OFFSET($G2910,-$E2919,$E2919))),0),(OFFSET($G2909,-$E2919,$E2919)-SUM($G2919:CI2919))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2926)","v":"Depreciation of asset adjustments - RAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AD2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AE2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AF2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AG2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AH2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AI2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AJ2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AK2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AL2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AM2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AN2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AO2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AP2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AQ2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AR2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AS2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AT2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AU2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AV2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AW2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AX2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AY2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:AZ2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BA2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BB2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BC2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BD2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BE2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BF2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BG2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BH2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BI2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BJ2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BK2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BL2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BM2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BN2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BO2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BP2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BQ2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BR2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BS2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BT2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BU2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BV2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BW2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BX2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BY2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:BZ2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:CA2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:CB2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:CC2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:CD2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(CF$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:CE2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(CG$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:CF2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(CH$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:CG2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(CI$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:CH2960)))","v":0},{"$f":"IF(OR(OFFSET($G2921, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=0, OFFSET($G2922, -$E2925, $E2926)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G2922, -$E2925, $E2926)+$E2926, IFERROR(OFFSET($G2921, -$E2925, $E2926)/OFFSET($G2922, -$E2925, $E2926), 0), OFFSET($G2921, -$E2925, $E2926)-SUM($G2960:CI2960)))","v":0}]
[]
[null,null,null,null,20,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E2997)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AB$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AA2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AC$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AB2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AD$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AC2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AE$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AD2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AF$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AE2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AG$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AF2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AH$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AG2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AI$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AH2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AJ$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AI2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AK$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AJ2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AL$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AK2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AM$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AL2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AN$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AM2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AO$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AN2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AP$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AO2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AQ$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AP2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AR$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AQ2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AS$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AR2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AT$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AS2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AU$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AT2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AV$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AU2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AW$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AV2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AX$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AW2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AY$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AX2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>AZ$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AY2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BA$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:AZ2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BB$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BA2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BC$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BB2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BD$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BC2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BE$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BD2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BF$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BE2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BG$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BF2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BH$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BG2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BI$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BH2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BJ$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BI2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BK$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BJ2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BL$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BK2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BM$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BL2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BN$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BM2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BO$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BN2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BP$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BO2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BQ$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BP2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BR$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BQ2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BS$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BR2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BT$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BS2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BU$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BT2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BV$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BU2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BW$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BV2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BX$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BW2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BY$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BX2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>BZ$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BY2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>CA$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:BZ2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>CB$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:CA2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>CC$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:CB2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>CD$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:CC2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>CE$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:CD2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>CF$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:CE2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>CG$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:CF2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>CH$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:CG2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>CI$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:CH2997))))","v":0},{"$f":"IF(OFFSET($G2988, -$E2997, $E2997)=\"n/a\",0,IF(OFFSET($G2988,-$E2997,$E2997)+$E2997>CJ$5,IFERROR((OFFSET($G2987,-$E2997,$E2997)/(OFFSET($G2988,-$E2997,$E2997))),0),(OFFSET($G2987,-$E2997,$E2997)-SUM($G2997:CI2997))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E2990)","v":"Depreciation of asset adjustments - RAB 2014-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(U$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:T3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(V$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:U3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(W$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:V3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(X$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:W3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(Y$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:X3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(Z$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:Y3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AA$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:Z3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AB$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AA3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AC$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AB3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AD$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AC3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AE$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AD3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AF$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AE3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AG$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AF3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AH$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AG3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AI$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AH3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AI3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AK$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AJ3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AL$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AK3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AM$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AL3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AN$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AM3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AO$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AN3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AP$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AO3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AP3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AR$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AQ3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AS$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AR3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AT$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AS3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AU$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AT3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AV$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AU3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AW$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AV3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AX$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AW3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AY$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AX3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AY3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BA$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:AZ3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BB$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BA3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BC$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BB3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BD$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BC3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BE$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BD3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BF$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BE3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BG$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BF3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BH$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BG3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BI$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BH3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BI3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BK$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BJ3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BL$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BK3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BM$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BL3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BN$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BM3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BO$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BN3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BP$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BO3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BP3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BR$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BQ3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BS$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BR3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BT$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BS3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BU$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BT3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BV$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BU3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BW$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BV3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BX$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BW3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BY$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BX3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BY3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(CA$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:BZ3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(CB$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:CA3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(CC$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:CB3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(CD$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:CC3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(CE$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:CD3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(CF$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:CE3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(CG$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:CF3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(CH$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:CG3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(CI$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:CH3024)))","v":0},{"$f":"IF(OR(OFFSET($G2985, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=0, OFFSET($G2986, -$E2989, $E2990)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G2986, -$E2989, $E2990)+$E2990, IFERROR(OFFSET($G2985, -$E2989, $E2990)/OFFSET($G2986, -$E2989, $E2990), 0), OFFSET($G2985, -$E2989, $E2990)-SUM($G3024:CI3024)))","v":0}]
[null,null,null,null,6,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E3057)","v":"Depreciation of net capex 2007-08"},null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>N$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:M3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>O$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:N3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>P$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:O3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>Q$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:P3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>R$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:Q3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>S$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:R3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>T$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:S3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>U$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:T3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>V$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:U3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>W$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:V3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>X$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:W3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>Y$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:X3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>Z$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:Y3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AA$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:Z3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AB$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AA3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AC$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AB3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AD$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AC3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AE$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AD3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AF$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AE3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AG$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AF3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AH$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AG3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AI$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AH3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AJ$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AI3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AK$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AJ3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AL$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AK3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AM$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AL3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AN$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AM3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AO$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AN3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AP$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AO3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AQ$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AP3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AR$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AQ3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AS$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AR3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AT$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AS3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AU$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AT3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AV$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AU3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AW$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AV3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AX$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AW3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AY$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AX3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>AZ$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AY3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BA$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:AZ3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BB$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BA3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BC$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BB3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BD$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BC3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BE$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BD3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BF$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BE3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BG$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BF3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BH$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BG3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BI$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BH3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BJ$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BI3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BK$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BJ3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BL$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BK3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BM$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BL3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BN$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BM3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BO$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BN3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BP$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BO3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BQ$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BP3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BR$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BQ3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BS$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BR3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BT$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BS3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BU$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BT3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BV$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BU3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BW$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BV3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BX$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BW3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BY$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BX3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>BZ$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BY3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>CA$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:BZ3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>CB$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:CA3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>CC$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:CB3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>CD$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:CC3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>CE$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:CD3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>CF$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:CE3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>CG$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:CF3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>CH$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:CG3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>CI$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:CH3057))))","v":0},{"$f":"IF(OFFSET($G3048, -$E3057, $E3057)=\"n/a\",0,IF(OFFSET($G3048,-$E3057,$E3057)+$E3057>CJ$5,IFERROR((OFFSET($G3047,-$E3057,$E3057)/(OFFSET($G3048,-$E3057,$E3057))),0),(OFFSET($G3047,-$E3057,$E3057)-SUM($G3057:CI3057))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3070)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:Z3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AA3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AB3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AC3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AD3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AE3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AF3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AG3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AH3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AI3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AJ3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AK3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AL3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AM3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AN3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AO3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AP3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AQ3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AR3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AS3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AT3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AU3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AV3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AW3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AX3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AY3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:AZ3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BA3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BB3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BC3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BD3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BE3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BF3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BG3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BH3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BI3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BJ3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BK3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BL3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BM3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BN3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BO3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BP3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BQ3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BR3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BS3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BT3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BU3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BV3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BW3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BX3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BY3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:BZ3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:CA3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:CB3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:CC3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:CD3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:CE3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:CF3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:CG3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:CH3104)))","v":0},{"$f":"IF(OR(OFFSET($G3065, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=0, OFFSET($G3066, -$E3069, $E3070)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3066, -$E3069, $E3070)+$E3070, IFERROR(OFFSET($G3065, -$E3069, $E3070)/OFFSET($G3066, -$E3069, $E3070), 0), OFFSET($G3065, -$E3069, $E3070)-SUM($G3104:CI3104)))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-2 capex (years)",{"$f":"IF(G3119<>0, IF(G3116<>\"n/a\", INDEX('RAB input'!$F$132:$F$181, $E3115)-'RAB input'!$H$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(H3119<>0, IF(H3116<>\"n/a\", H3116-'RAB input'!I$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(I3119<>0, IF(I3116<>\"n/a\", I3116-'RAB input'!J$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(J3119<>0, IF(J3116<>\"n/a\", J3116-'RAB input'!K$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(K3119<>0, IF(K3116<>\"n/a\", K3116-'RAB input'!L$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(L3119<>0, IF(L3116<>\"n/a\", L3116-'RAB input'!M$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(M3119<>0, IF(M3116<>\"n/a\", M3116-'RAB input'!N$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(N3119<>0, IF(N3116<>\"n/a\", N3116-'RAB input'!O$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(O3119<>0, IF(O3116<>\"n/a\", O3116-'RAB input'!P$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(P3119<>0, IF(P3116<>\"n/a\", P3116-'RAB input'!Q$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Q3119<>0, IF(Q3116<>\"n/a\", Q3116-'RAB input'!R$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(R3119<>0, IF(R3116<>\"n/a\", R3116-'RAB input'!S$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(S3119<>0, IF(S3116<>\"n/a\", S3116-'RAB input'!T$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(T3119<>0, IF(T3116<>\"n/a\", T3116-'RAB input'!U$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(U3119<>0, IF(U3116<>\"n/a\", U3116-'RAB input'!V$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(V3119<>0, IF(V3116<>\"n/a\", V3116-'RAB input'!W$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(W3119<>0, IF(W3116<>\"n/a\", W3116-'RAB input'!X$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(X3119<>0, IF(X3116<>\"n/a\", X3116-'RAB input'!Y$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Y3119<>0, IF(Y3116<>\"n/a\", Y3116-'RAB input'!Z$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(Z3119<>0, IF(Z3116<>\"n/a\", Z3116-'RAB input'!AA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AA3119<>0, IF(AA3116<>\"n/a\", AA3116-'RAB input'!AB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AB3119<>0, IF(AB3116<>\"n/a\", AB3116-'RAB input'!AC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AC3119<>0, IF(AC3116<>\"n/a\", AC3116-'RAB input'!AD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AD3119<>0, IF(AD3116<>\"n/a\", AD3116-'RAB input'!AE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AE3119<>0, IF(AE3116<>\"n/a\", AE3116-'RAB input'!AF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AF3119<>0, IF(AF3116<>\"n/a\", AF3116-'RAB input'!AG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AG3119<>0, IF(AG3116<>\"n/a\", AG3116-'RAB input'!AH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AH3119<>0, IF(AH3116<>\"n/a\", AH3116-'RAB input'!AI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AI3119<>0, IF(AI3116<>\"n/a\", AI3116-'RAB input'!AJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AJ3119<>0, IF(AJ3116<>\"n/a\", AJ3116-'RAB input'!AK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AK3119<>0, IF(AK3116<>\"n/a\", AK3116-'RAB input'!AL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AL3119<>0, IF(AL3116<>\"n/a\", AL3116-'RAB input'!AM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AM3119<>0, IF(AM3116<>\"n/a\", AM3116-'RAB input'!AN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AN3119<>0, IF(AN3116<>\"n/a\", AN3116-'RAB input'!AO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AO3119<>0, IF(AO3116<>\"n/a\", AO3116-'RAB input'!AP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AP3119<>0, IF(AP3116<>\"n/a\", AP3116-'RAB input'!AQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AQ3119<>0, IF(AQ3116<>\"n/a\", AQ3116-'RAB input'!AR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AR3119<>0, IF(AR3116<>\"n/a\", AR3116-'RAB input'!AS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AS3119<>0, IF(AS3116<>\"n/a\", AS3116-'RAB input'!AT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AT3119<>0, IF(AT3116<>\"n/a\", AT3116-'RAB input'!AU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AU3119<>0, IF(AU3116<>\"n/a\", AU3116-'RAB input'!AV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AV3119<>0, IF(AV3116<>\"n/a\", AV3116-'RAB input'!AW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AW3119<>0, IF(AW3116<>\"n/a\", AW3116-'RAB input'!AX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AX3119<>0, IF(AX3116<>\"n/a\", AX3116-'RAB input'!AY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AY3119<>0, IF(AY3116<>\"n/a\", AY3116-'RAB input'!AZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(AZ3119<>0, IF(AZ3116<>\"n/a\", AZ3116-'RAB input'!BA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BA3119<>0, IF(BA3116<>\"n/a\", BA3116-'RAB input'!BB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BB3119<>0, IF(BB3116<>\"n/a\", BB3116-'RAB input'!BC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BC3119<>0, IF(BC3116<>\"n/a\", BC3116-'RAB input'!BD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BD3119<>0, IF(BD3116<>\"n/a\", BD3116-'RAB input'!BE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BE3119<>0, IF(BE3116<>\"n/a\", BE3116-'RAB input'!BF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BF3119<>0, IF(BF3116<>\"n/a\", BF3116-'RAB input'!BG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BG3119<>0, IF(BG3116<>\"n/a\", BG3116-'RAB input'!BH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BH3119<>0, IF(BH3116<>\"n/a\", BH3116-'RAB input'!BI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BI3119<>0, IF(BI3116<>\"n/a\", BI3116-'RAB input'!BJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BJ3119<>0, IF(BJ3116<>\"n/a\", BJ3116-'RAB input'!BK$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BK3119<>0, IF(BK3116<>\"n/a\", BK3116-'RAB input'!BL$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BL3119<>0, IF(BL3116<>\"n/a\", BL3116-'RAB input'!BM$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BM3119<>0, IF(BM3116<>\"n/a\", BM3116-'RAB input'!BN$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BN3119<>0, IF(BN3116<>\"n/a\", BN3116-'RAB input'!BO$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BO3119<>0, IF(BO3116<>\"n/a\", BO3116-'RAB input'!BP$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BP3119<>0, IF(BP3116<>\"n/a\", BP3116-'RAB input'!BQ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BQ3119<>0, IF(BQ3116<>\"n/a\", BQ3116-'RAB input'!BR$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BR3119<>0, IF(BR3116<>\"n/a\", BR3116-'RAB input'!BS$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BS3119<>0, IF(BS3116<>\"n/a\", BS3116-'RAB input'!BT$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BT3119<>0, IF(BT3116<>\"n/a\", BT3116-'RAB input'!BU$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BU3119<>0, IF(BU3116<>\"n/a\", BU3116-'RAB input'!BV$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BV3119<>0, IF(BV3116<>\"n/a\", BV3116-'RAB input'!BW$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BW3119<>0, IF(BW3116<>\"n/a\", BW3116-'RAB input'!BX$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BX3119<>0, IF(BX3116<>\"n/a\", BX3116-'RAB input'!BY$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BY3119<>0, IF(BY3116<>\"n/a\", BY3116-'RAB input'!BZ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(BZ3119<>0, IF(BZ3116<>\"n/a\", BZ3116-'RAB input'!CA$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CA3119<>0, IF(CA3116<>\"n/a\", CA3116-'RAB input'!CB$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CB3119<>0, IF(CB3116<>\"n/a\", CB3116-'RAB input'!CC$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CC3119<>0, IF(CC3116<>\"n/a\", CC3116-'RAB input'!CD$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CD3119<>0, IF(CD3116<>\"n/a\", CD3116-'RAB input'!CE$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CE3119<>0, IF(CE3116<>\"n/a\", CE3116-'RAB input'!CF$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CF3119<>0, IF(CF3116<>\"n/a\", CF3116-'RAB input'!CG$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CG3119<>0, IF(CG3116<>\"n/a\", CG3116-'RAB input'!CH$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CH3119<>0, IF(CH3116<>\"n/a\", CH3116-'RAB input'!CI$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CI3119<>0, IF(CI3116<>\"n/a\", CI3116-'RAB input'!CJ$11-1, \"n/a\"), 0)","v":0},{"$f":"IF(CJ3119<>0, IF(CJ3116<>\"n/a\", CJ3116-'RAB input'!CK$11-1, \"n/a\"), 0)","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3145)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AA3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AB3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AC3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AD3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AE3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AF3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AG3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AH3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AI3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AJ3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AK3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AL3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AM3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AN3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AO3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AP3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AQ3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AR3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AS3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AT3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AU3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AV3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AW3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AX3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AY3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:AZ3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BA3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BB3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BC3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BD3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BE3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BF3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BG3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BH3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BI3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BJ3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BK3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BL3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BM3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BN3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BO3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BP3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BQ3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BR3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BS3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BT3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BU3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BV3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BW3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BX3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BY3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:BZ3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:CA3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:CB3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:CC3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:CD3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:CE3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:CF3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:CG3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:CH3179)))","v":0},{"$f":"IF(OR(OFFSET($G3140, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=0, OFFSET($G3141, -$E3144, $E3145)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3141, -$E3144, $E3145)+$E3145, IFERROR(OFFSET($G3140, -$E3144, $E3145)/OFFSET($G3141, -$E3144, $E3145), 0), OFFSET($G3140, -$E3144, $E3145)-SUM($G3179:CI3179)))","v":0}]
[null,null,null,null,13,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E3212)","v":"Depreciation of net capex 2014-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>U$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:T3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>V$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:U3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>W$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:V3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>X$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:W3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>Y$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:X3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>Z$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:Y3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AA$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:Z3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AB$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AA3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AC$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AB3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AD$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AC3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AE$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AD3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AF$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AE3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AG$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AF3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AH$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AG3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AI$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AH3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AJ$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AI3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AK$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AJ3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AL$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AK3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AM$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AL3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AN$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AM3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AO$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AN3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AP$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AO3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AQ$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AP3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AR$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AQ3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AS$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AR3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AT$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AS3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AU$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AT3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AV$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AU3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AW$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AV3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AX$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AW3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AY$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AX3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>AZ$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AY3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BA$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:AZ3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BB$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BA3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BC$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BB3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BD$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BC3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BE$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BD3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BF$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BE3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BG$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BF3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BH$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BG3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BI$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BH3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BJ$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BI3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BK$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BJ3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BL$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BK3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BM$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BL3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BN$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BM3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BO$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BN3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BP$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BO3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BQ$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BP3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BR$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BQ3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BS$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BR3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BT$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BS3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BU$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BT3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BV$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BU3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BW$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BV3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BX$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BW3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BY$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BX3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>BZ$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BY3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>CA$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:BZ3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>CB$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:CA3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>CC$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:CB3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>CD$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:CC3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>CE$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:CD3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>CF$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:CE3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>CG$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:CF3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>CH$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:CG3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>CI$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:CH3212))))","v":0},{"$f":"IF(OFFSET($G3203, -$E3212, $E3212)=\"n/a\",0,IF(OFFSET($G3203,-$E3212,$E3212)+$E3212>CJ$5,IFERROR((OFFSET($G3202,-$E3212,$E3212)/(OFFSET($G3203,-$E3212,$E3212))),0),(OFFSET($G3202,-$E3212,$E3212)-SUM($G3212:CI3212))))","v":0}]
[null,null,null,null,{"$f":"E3229+5","v":20},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E3229)","v":"Depreciation of t-1 and t-2 adjustment 2016-17"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AB$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AA3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AA3230)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AA3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AC$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AB3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AB3230)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AB3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AD$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AC3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AC3230)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AC3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AE$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AD3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AD3230)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AD3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AF$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AE3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AE3230)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AE3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AG$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AF3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AF3230)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AF3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AH$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AG3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AG3230)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AG3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AI$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AH3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AH3230)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AH3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AJ$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AI3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AI3230)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AI3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AK$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AJ3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AJ3230)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AJ3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AL$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AK3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AK3230)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AK3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AM$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AL3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AL3230)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AL3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AN$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AM3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AM3230)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AM3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AO$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AN3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AN3230)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AN3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AP$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AO3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AO3230)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AO3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AQ$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AP3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AP3230)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AP3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AR$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AQ3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AQ3230)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AQ3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AS$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AR3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AR3230)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AR3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AT$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AS3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AS3230)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AS3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AU$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AT3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AT3230)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AT3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AV$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AU3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AU3230)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AU3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AW$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AV3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AV3230)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AV3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AX$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AW3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AW3230)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AW3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AY$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AX3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AX3230)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AX3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=AZ$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AY3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AY3230)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AY3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BA$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:AZ3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AZ3230)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:AZ3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BB$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BA3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BA3230)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BA3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BC$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BB3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BB3230)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BB3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BD$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BC3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BC3230)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BC3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BE$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BD3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BD3230)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BD3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BF$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BE3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BE3230)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BE3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BG$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BF3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BF3230)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BF3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BH$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BG3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BG3230)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BG3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BI$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BH3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BH3230)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BH3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BJ$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BI3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BI3230)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BI3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BK$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BJ3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BJ3230)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BJ3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BL$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BK3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BK3230)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BK3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BM$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BL3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BL3230)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BL3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BN$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BM3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BM3230)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BM3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BO$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BN3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BN3230)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BN3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BP$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BO3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BO3230)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BO3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BQ$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BP3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BP3230)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BP3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BR$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BQ3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BQ3230)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BQ3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BS$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BR3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BR3230)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BR3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BT$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BS3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BS3230)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BS3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BU$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BT3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BT3230)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BT3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BV$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BU3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BU3230)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BU3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BW$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BV3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BV3230)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BV3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BX$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BW3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BW3230)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BW3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BY$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BX3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BX3230)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BX3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=BZ$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BY3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BY3230)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BY3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=CA$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:BZ3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BZ3230)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:BZ3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=CB$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:CA3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:CA3230)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:CA3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=CC$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:CB3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:CB3230)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:CB3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=CD$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:CC3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:CC3230)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:CC3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=CE$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:CD3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:CD3230)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:CD3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=CF$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:CE3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:CE3230)),\nIF(CF$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:CE3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=CG$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:CF3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:CF3230)),\nIF(CG$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:CF3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=CH$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:CG3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:CG3230)),\nIF(CH$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:CG3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=CI$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:CH3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:CH3230)),\nIF(CI$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:CH3230)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3229)+$E3202>=CJ$5, 0,\nIF(AND(OFFSET($G3194, -$E3202, $E3229)<>0, OFFSET($G3196, -$E3202, $E3229)=0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)-SUM($G3230:CI3230)),\nIF(AND(OFFSET($G3194, -$E3202, $E3229)=0, OFFSET($G3196, -$E3202, $E3229)<>0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3197, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:CI3230)),\nIF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E3229)<OFFSET($G3195, -$E3202, $E3229)+$E3229, IFERROR(OFFSET($G3194, -$E3202, $E3229)/OFFSET($G3195, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)/OFFSET($G3197, -$E3202, $E3229), 0), OFFSET($G3194, -$E3202, $E3229)+OFFSET($G3196, -$E3202, $E3229)-SUM($G3230:CI3230)))))), 0)","v":0}]
[null,null,null,null,2,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E3275)","v":"Depreciation of net capex 2003-04"},null,null,null,{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>J$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:I3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>K$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:J3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>L$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:K3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>M$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:L3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>N$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:M3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>O$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:N3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>P$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:O3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>Q$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:P3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>R$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:Q3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>S$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:R3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>T$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:S3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>U$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:T3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>V$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:U3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>W$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:V3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>X$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:W3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>Y$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:X3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>Z$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:Y3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AA$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:Z3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AB$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AA3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AC$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AB3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AD$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AC3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AE$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AD3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AF$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AE3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AG$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AF3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AH$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AG3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AI$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AH3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AJ$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AI3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AK$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AJ3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AL$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AK3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AM$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AL3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AN$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AM3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AO$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AN3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AP$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AO3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AQ$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AP3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AR$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AQ3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AS$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AR3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AT$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AS3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AU$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AT3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AV$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AU3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AW$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AV3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AX$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AW3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AY$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AX3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>AZ$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AY3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BA$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:AZ3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BB$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BA3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BC$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BB3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BD$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BC3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BE$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BD3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BF$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BE3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BG$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BF3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BH$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BG3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BI$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BH3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BJ$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BI3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BK$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BJ3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BL$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BK3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BM$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BL3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BN$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BM3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BO$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BN3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BP$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BO3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BQ$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BP3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BR$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BQ3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BS$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BR3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BT$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BS3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BU$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BT3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BV$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BU3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BW$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BV3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BX$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BW3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BY$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BX3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>BZ$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BY3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>CA$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:BZ3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>CB$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:CA3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>CC$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:CB3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>CD$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:CC3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>CE$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:CD3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>CF$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:CE3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>CG$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:CF3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>CH$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:CG3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>CI$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:CH3275))))","v":0},{"$f":"IF(OFFSET($G3266, -$E3275, $E3275)=\"n/a\",0,IF(OFFSET($G3266,-$E3275,$E3275)+$E3275>CJ$5,IFERROR((OFFSET($G3265,-$E3275,$E3275)/(OFFSET($G3266,-$E3275,$E3275))),0),(OFFSET($G3265,-$E3275,$E3275)-SUM($G3275:CI3275))))","v":0}]
[null,null,null,null,5,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E3278)","v":"Depreciation of net capex 2006-07"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>M$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:L3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>N$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:M3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>O$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:N3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>P$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:O3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>Q$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:P3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>R$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:Q3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>S$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:R3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>T$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:S3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>U$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:T3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>V$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:U3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>W$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:V3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>X$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:W3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>Y$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:X3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>Z$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:Y3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AA$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:Z3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AB$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AA3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AC$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AB3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AD$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AC3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AE$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AD3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AF$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AE3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AG$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AF3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AH$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AG3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AI$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AH3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AJ$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AI3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AK$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AJ3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AL$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AK3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AM$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AL3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AN$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AM3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AO$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AN3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AP$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AO3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AQ$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AP3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AR$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AQ3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AS$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AR3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AT$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AS3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AU$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AT3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AV$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AU3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AW$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AV3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AX$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AW3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AY$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AX3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>AZ$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AY3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BA$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:AZ3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BB$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BA3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BC$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BB3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BD$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BC3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BE$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BD3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BF$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BE3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BG$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BF3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BH$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BG3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BI$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BH3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BJ$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BI3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BK$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BJ3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BL$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BK3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BM$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BL3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BN$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BM3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BO$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BN3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BP$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BO3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BQ$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BP3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BR$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BQ3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BS$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BR3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BT$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BS3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BU$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BT3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BV$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BU3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BW$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BV3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BX$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BW3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BY$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BX3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>BZ$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BY3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>CA$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:BZ3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>CB$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:CA3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>CC$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:CB3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>CD$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:CC3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>CE$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:CD3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>CF$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:CE3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>CG$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:CF3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>CH$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:CG3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>CI$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:CH3278))))","v":0},{"$f":"IF(OFFSET($G3269, -$E3278, $E3278)=\"n/a\",0,IF(OFFSET($G3269,-$E3278,$E3278)+$E3278>CJ$5,IFERROR((OFFSET($G3268,-$E3278,$E3278)/(OFFSET($G3269,-$E3278,$E3278))),0),(OFFSET($G3268,-$E3278,$E3278)-SUM($G3278:CI3278))))","v":0}]
[]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('RAB input'!$G$346:$G$395, $E3337)+INDEX('RAB input'!$G$292:$G$341, $E3337)*(INDEX(rvanillaWACC, 'RAB input'!$H$11+2)-1)","v":0},{"$f":"IF('RAB input'!I$11=\"\", 0, INDEX('RAB input'!H$292:H$341, $E3337)/'RAB input'!H$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:I$11, 2))/'RAB input'!H$19-1))","v":0},{"$f":"IF('RAB input'!J$11=\"\", 0, INDEX('RAB input'!I$292:I$341, $E3337)/'RAB input'!I$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:J$11, 2))/'RAB input'!I$19-1))","v":0},{"$f":"IF('RAB input'!K$11=\"\", 0, INDEX('RAB input'!J$292:J$341, $E3337)/'RAB input'!J$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:K$11, 2))/'RAB input'!J$19-1))","v":0},{"$f":"IF('RAB input'!L$11=\"\", 0, INDEX('RAB input'!K$292:K$341, $E3337)/'RAB input'!K$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:L$11, 2))/'RAB input'!K$19-1))","v":0},{"$f":"IF('RAB input'!M$11=\"\", 0, INDEX('RAB input'!L$292:L$341, $E3337)/'RAB input'!L$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:M$11, 2))/'RAB input'!L$19-1))","v":0},{"$f":"IF('RAB input'!N$11=\"\", 0, INDEX('RAB input'!M$292:M$341, $E3337)/'RAB input'!M$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:N$11, 2))/'RAB input'!M$19-1))","v":0},{"$f":"IF('RAB input'!O$11=\"\", 0, INDEX('RAB input'!N$292:N$341, $E3337)/'RAB input'!N$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:O$11, 2))/'RAB input'!N$19-1))","v":0},{"$f":"IF('RAB input'!P$11=\"\", 0, INDEX('RAB input'!O$292:O$341, $E3337)/'RAB input'!O$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:P$11, 2))/'RAB input'!O$19-1))","v":0},{"$f":"IF('RAB input'!Q$11=\"\", 0, INDEX('RAB input'!P$292:P$341, $E3337)/'RAB input'!P$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Q$11, 2))/'RAB input'!P$19-1))","v":0},{"$f":"IF('RAB input'!R$11=\"\", 0, INDEX('RAB input'!Q$292:Q$341, $E3337)/'RAB input'!Q$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:R$11, 2))/'RAB input'!Q$19-1))","v":0},{"$f":"IF('RAB input'!S$11=\"\", 0, INDEX('RAB input'!R$292:R$341, $E3337)/'RAB input'!R$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:S$11, 2))/'RAB input'!R$19-1))","v":0},{"$f":"IF('RAB input'!T$11=\"\", 0, INDEX('RAB input'!S$292:S$341, $E3337)/'RAB input'!S$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:T$11, 2))/'RAB input'!S$19-1))","v":0},{"$f":"IF('RAB input'!U$11=\"\", 0, INDEX('RAB input'!T$292:T$341, $E3337)/'RAB input'!T$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:U$11, 2))/'RAB input'!T$19-1))","v":0},{"$f":"IF('RAB input'!V$11=\"\", 0, INDEX('RAB input'!U$292:U$341, $E3337)/'RAB input'!U$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:V$11, 2))/'RAB input'!U$19-1))","v":0},{"$f":"IF('RAB input'!W$11=\"\", 0, INDEX('RAB input'!V$292:V$341, $E3337)/'RAB input'!V$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:W$11, 2))/'RAB input'!V$19-1))","v":0},{"$f":"IF('RAB input'!X$11=\"\", 0, INDEX('RAB input'!W$292:W$341, $E3337)/'RAB input'!W$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:X$11, 2))/'RAB input'!W$19-1))","v":0},{"$f":"IF('RAB input'!Y$11=\"\", 0, INDEX('RAB input'!X$292:X$341, $E3337)/'RAB input'!X$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Y$11, 2))/'RAB input'!X$19-1))","v":0},{"$f":"IF('RAB input'!Z$11=\"\", 0, INDEX('RAB input'!Y$292:Y$341, $E3337)/'RAB input'!Y$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:Z$11, 2))/'RAB input'!Y$19-1))","v":0},{"$f":"IF('RAB input'!AA$11=\"\", 0, INDEX('RAB input'!Z$292:Z$341, $E3337)/'RAB input'!Z$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AA$11, 2))/'RAB input'!Z$19-1))","v":0},{"$f":"IF('RAB input'!AB$11=\"\", 0, INDEX('RAB input'!AA$292:AA$341, $E3337)/'RAB input'!AA$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AB$11, 2))/'RAB input'!AA$19-1))","v":0},{"$f":"IF('RAB input'!AC$11=\"\", 0, INDEX('RAB input'!AB$292:AB$341, $E3337)/'RAB input'!AB$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AC$11, 2))/'RAB input'!AB$19-1))","v":0},{"$f":"IF('RAB input'!AD$11=\"\", 0, INDEX('RAB input'!AC$292:AC$341, $E3337)/'RAB input'!AC$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AD$11, 2))/'RAB input'!AC$19-1))","v":0},{"$f":"IF('RAB input'!AE$11=\"\", 0, INDEX('RAB input'!AD$292:AD$341, $E3337)/'RAB input'!AD$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AE$11, 2))/'RAB input'!AD$19-1))","v":0},{"$f":"IF('RAB input'!AF$11=\"\", 0, INDEX('RAB input'!AE$292:AE$341, $E3337)/'RAB input'!AE$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AF$11, 2))/'RAB input'!AE$19-1))","v":0},{"$f":"IF('RAB input'!AG$11=\"\", 0, INDEX('RAB input'!AF$292:AF$341, $E3337)/'RAB input'!AF$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AG$11, 2))/'RAB input'!AF$19-1))","v":0},{"$f":"IF('RAB input'!AH$11=\"\", 0, INDEX('RAB input'!AG$292:AG$341, $E3337)/'RAB input'!AG$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AH$11, 2))/'RAB input'!AG$19-1))","v":0},{"$f":"IF('RAB input'!AI$11=\"\", 0, INDEX('RAB input'!AH$292:AH$341, $E3337)/'RAB input'!AH$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AI$11, 2))/'RAB input'!AH$19-1))","v":0},{"$f":"IF('RAB input'!AJ$11=\"\", 0, INDEX('RAB input'!AI$292:AI$341, $E3337)/'RAB input'!AI$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AJ$11, 2))/'RAB input'!AI$19-1))","v":0},{"$f":"IF('RAB input'!AK$11=\"\", 0, INDEX('RAB input'!AJ$292:AJ$341, $E3337)/'RAB input'!AJ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AK$11, 2))/'RAB input'!AJ$19-1))","v":0},{"$f":"IF('RAB input'!AL$11=\"\", 0, INDEX('RAB input'!AK$292:AK$341, $E3337)/'RAB input'!AK$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AL$11, 2))/'RAB input'!AK$19-1))","v":0},{"$f":"IF('RAB input'!AM$11=\"\", 0, INDEX('RAB input'!AL$292:AL$341, $E3337)/'RAB input'!AL$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AM$11, 2))/'RAB input'!AL$19-1))","v":0},{"$f":"IF('RAB input'!AN$11=\"\", 0, INDEX('RAB input'!AM$292:AM$341, $E3337)/'RAB input'!AM$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AN$11, 2))/'RAB input'!AM$19-1))","v":0},{"$f":"IF('RAB input'!AO$11=\"\", 0, INDEX('RAB input'!AN$292:AN$341, $E3337)/'RAB input'!AN$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AO$11, 2))/'RAB input'!AN$19-1))","v":0},{"$f":"IF('RAB input'!AP$11=\"\", 0, INDEX('RAB input'!AO$292:AO$341, $E3337)/'RAB input'!AO$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AP$11, 2))/'RAB input'!AO$19-1))","v":0},{"$f":"IF('RAB input'!AQ$11=\"\", 0, INDEX('RAB input'!AP$292:AP$341, $E3337)/'RAB input'!AP$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AQ$11, 2))/'RAB input'!AP$19-1))","v":0},{"$f":"IF('RAB input'!AR$11=\"\", 0, INDEX('RAB input'!AQ$292:AQ$341, $E3337)/'RAB input'!AQ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AR$11, 2))/'RAB input'!AQ$19-1))","v":0},{"$f":"IF('RAB input'!AS$11=\"\", 0, INDEX('RAB input'!AR$292:AR$341, $E3337)/'RAB input'!AR$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AS$11, 2))/'RAB input'!AR$19-1))","v":0},{"$f":"IF('RAB input'!AT$11=\"\", 0, INDEX('RAB input'!AS$292:AS$341, $E3337)/'RAB input'!AS$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AT$11, 2))/'RAB input'!AS$19-1))","v":0},{"$f":"IF('RAB input'!AU$11=\"\", 0, INDEX('RAB input'!AT$292:AT$341, $E3337)/'RAB input'!AT$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AU$11, 2))/'RAB input'!AT$19-1))","v":0},{"$f":"IF('RAB input'!AV$11=\"\", 0, INDEX('RAB input'!AU$292:AU$341, $E3337)/'RAB input'!AU$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AV$11, 2))/'RAB input'!AU$19-1))","v":0},{"$f":"IF('RAB input'!AW$11=\"\", 0, INDEX('RAB input'!AV$292:AV$341, $E3337)/'RAB input'!AV$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AW$11, 2))/'RAB input'!AV$19-1))","v":0},{"$f":"IF('RAB input'!AX$11=\"\", 0, INDEX('RAB input'!AW$292:AW$341, $E3337)/'RAB input'!AW$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AX$11, 2))/'RAB input'!AW$19-1))","v":0},{"$f":"IF('RAB input'!AY$11=\"\", 0, INDEX('RAB input'!AX$292:AX$341, $E3337)/'RAB input'!AX$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AY$11, 2))/'RAB input'!AX$19-1))","v":0},{"$f":"IF('RAB input'!AZ$11=\"\", 0, INDEX('RAB input'!AY$292:AY$341, $E3337)/'RAB input'!AY$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:AZ$11, 2))/'RAB input'!AY$19-1))","v":0},{"$f":"IF('RAB input'!BA$11=\"\", 0, INDEX('RAB input'!AZ$292:AZ$341, $E3337)/'RAB input'!AZ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BA$11, 2))/'RAB input'!AZ$19-1))","v":0},{"$f":"IF('RAB input'!BB$11=\"\", 0, INDEX('RAB input'!BA$292:BA$341, $E3337)/'RAB input'!BA$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BB$11, 2))/'RAB input'!BA$19-1))","v":0},{"$f":"IF('RAB input'!BC$11=\"\", 0, INDEX('RAB input'!BB$292:BB$341, $E3337)/'RAB input'!BB$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BC$11, 2))/'RAB input'!BB$19-1))","v":0},{"$f":"IF('RAB input'!BD$11=\"\", 0, INDEX('RAB input'!BC$292:BC$341, $E3337)/'RAB input'!BC$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BD$11, 2))/'RAB input'!BC$19-1))","v":0},{"$f":"IF('RAB input'!BE$11=\"\", 0, INDEX('RAB input'!BD$292:BD$341, $E3337)/'RAB input'!BD$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BE$11, 2))/'RAB input'!BD$19-1))","v":0},{"$f":"IF('RAB input'!BF$11=\"\", 0, INDEX('RAB input'!BE$292:BE$341, $E3337)/'RAB input'!BE$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BF$11, 2))/'RAB input'!BE$19-1))","v":0},{"$f":"IF('RAB input'!BG$11=\"\", 0, INDEX('RAB input'!BF$292:BF$341, $E3337)/'RAB input'!BF$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BG$11, 2))/'RAB input'!BF$19-1))","v":0},{"$f":"IF('RAB input'!BH$11=\"\", 0, INDEX('RAB input'!BG$292:BG$341, $E3337)/'RAB input'!BG$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BH$11, 2))/'RAB input'!BG$19-1))","v":0},{"$f":"IF('RAB input'!BI$11=\"\", 0, INDEX('RAB input'!BH$292:BH$341, $E3337)/'RAB input'!BH$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BI$11, 2))/'RAB input'!BH$19-1))","v":0},{"$f":"IF('RAB input'!BJ$11=\"\", 0, INDEX('RAB input'!BI$292:BI$341, $E3337)/'RAB input'!BI$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BJ$11, 2))/'RAB input'!BI$19-1))","v":0},{"$f":"IF('RAB input'!BK$11=\"\", 0, INDEX('RAB input'!BJ$292:BJ$341, $E3337)/'RAB input'!BJ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BK$11, 2))/'RAB input'!BJ$19-1))","v":0},{"$f":"IF('RAB input'!BL$11=\"\", 0, INDEX('RAB input'!BK$292:BK$341, $E3337)/'RAB input'!BK$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BL$11, 2))/'RAB input'!BK$19-1))","v":0},{"$f":"IF('RAB input'!BM$11=\"\", 0, INDEX('RAB input'!BL$292:BL$341, $E3337)/'RAB input'!BL$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BM$11, 2))/'RAB input'!BL$19-1))","v":0},{"$f":"IF('RAB input'!BN$11=\"\", 0, INDEX('RAB input'!BM$292:BM$341, $E3337)/'RAB input'!BM$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BN$11, 2))/'RAB input'!BM$19-1))","v":0},{"$f":"IF('RAB input'!BO$11=\"\", 0, INDEX('RAB input'!BN$292:BN$341, $E3337)/'RAB input'!BN$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BO$11, 2))/'RAB input'!BN$19-1))","v":0},{"$f":"IF('RAB input'!BP$11=\"\", 0, INDEX('RAB input'!BO$292:BO$341, $E3337)/'RAB input'!BO$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BP$11, 2))/'RAB input'!BO$19-1))","v":0},{"$f":"IF('RAB input'!BQ$11=\"\", 0, INDEX('RAB input'!BP$292:BP$341, $E3337)/'RAB input'!BP$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BQ$11, 2))/'RAB input'!BP$19-1))","v":0},{"$f":"IF('RAB input'!BR$11=\"\", 0, INDEX('RAB input'!BQ$292:BQ$341, $E3337)/'RAB input'!BQ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BR$11, 2))/'RAB input'!BQ$19-1))","v":0},{"$f":"IF('RAB input'!BS$11=\"\", 0, INDEX('RAB input'!BR$292:BR$341, $E3337)/'RAB input'!BR$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BS$11, 2))/'RAB input'!BR$19-1))","v":0},{"$f":"IF('RAB input'!BT$11=\"\", 0, INDEX('RAB input'!BS$292:BS$341, $E3337)/'RAB input'!BS$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BT$11, 2))/'RAB input'!BS$19-1))","v":0},{"$f":"IF('RAB input'!BU$11=\"\", 0, INDEX('RAB input'!BT$292:BT$341, $E3337)/'RAB input'!BT$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BU$11, 2))/'RAB input'!BT$19-1))","v":0},{"$f":"IF('RAB input'!BV$11=\"\", 0, INDEX('RAB input'!BU$292:BU$341, $E3337)/'RAB input'!BU$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BV$11, 2))/'RAB input'!BU$19-1))","v":0},{"$f":"IF('RAB input'!BW$11=\"\", 0, INDEX('RAB input'!BV$292:BV$341, $E3337)/'RAB input'!BV$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BW$11, 2))/'RAB input'!BV$19-1))","v":0},{"$f":"IF('RAB input'!BX$11=\"\", 0, INDEX('RAB input'!BW$292:BW$341, $E3337)/'RAB input'!BW$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BX$11, 2))/'RAB input'!BW$19-1))","v":0},{"$f":"IF('RAB input'!BY$11=\"\", 0, INDEX('RAB input'!BX$292:BX$341, $E3337)/'RAB input'!BX$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BY$11, 2))/'RAB input'!BX$19-1))","v":0},{"$f":"IF('RAB input'!BZ$11=\"\", 0, INDEX('RAB input'!BY$292:BY$341, $E3337)/'RAB input'!BY$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:BZ$11, 2))/'RAB input'!BY$19-1))","v":0},{"$f":"IF('RAB input'!CA$11=\"\", 0, INDEX('RAB input'!BZ$292:BZ$341, $E3337)/'RAB input'!BZ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CA$11, 2))/'RAB input'!BZ$19-1))","v":0},{"$f":"IF('RAB input'!CB$11=\"\", 0, INDEX('RAB input'!CA$292:CA$341, $E3337)/'RAB input'!CA$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CB$11, 2))/'RAB input'!CA$19-1))","v":0},{"$f":"IF('RAB input'!CC$11=\"\", 0, INDEX('RAB input'!CB$292:CB$341, $E3337)/'RAB input'!CB$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CC$11, 2))/'RAB input'!CB$19-1))","v":0},{"$f":"IF('RAB input'!CD$11=\"\", 0, INDEX('RAB input'!CC$292:CC$341, $E3337)/'RAB input'!CC$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CD$11, 2))/'RAB input'!CC$19-1))","v":0},{"$f":"IF('RAB input'!CE$11=\"\", 0, INDEX('RAB input'!CD$292:CD$341, $E3337)/'RAB input'!CD$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CE$11, 2))/'RAB input'!CD$19-1))","v":0},{"$f":"IF('RAB input'!CF$11=\"\", 0, INDEX('RAB input'!CE$292:CE$341, $E3337)/'RAB input'!CE$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CF$11, 2))/'RAB input'!CE$19-1))","v":0},{"$f":"IF('RAB input'!CG$11=\"\", 0, INDEX('RAB input'!CF$292:CF$341, $E3337)/'RAB input'!CF$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CG$11, 2))/'RAB input'!CF$19-1))","v":0},{"$f":"IF('RAB input'!CH$11=\"\", 0, INDEX('RAB input'!CG$292:CG$341, $E3337)/'RAB input'!CG$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CH$11, 2))/'RAB input'!CG$19-1))","v":0},{"$f":"IF('RAB input'!CI$11=\"\", 0, INDEX('RAB input'!CH$292:CH$341, $E3337)/'RAB input'!CH$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CI$11, 2))/'RAB input'!CH$19-1))","v":0},{"$f":"IF('RAB input'!CJ$11=\"\", 0, INDEX('RAB input'!CI$292:CI$341, $E3337)/'RAB input'!CI$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CJ$11, 2))/'RAB input'!CI$19-1))","v":0},{"$f":"IF('RAB input'!CK$11=\"\", 0, INDEX('RAB input'!CJ$292:CJ$341, $E3337)/'RAB input'!CJ$14*(INDEX(rvanillaWACC, SUM('RAB input'!$H$11:CK$11, 2))/'RAB input'!CJ$19-1))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3351)","v":"Depreciation of asset adjustments - RAB 2005-06"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(L$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:K3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(M$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:L3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(N$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:M3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(O$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:N3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(P$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:O3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(Q$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:P3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(R$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:Q3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(S$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:R3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(T$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:S3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(U$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:T3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(V$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:U3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(W$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:V3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(X$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:W3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(Y$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:X3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(Z$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:Y3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:Z3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AA3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AB3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AC3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AD3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AE3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AF3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AG3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AH3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AI3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AJ3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AK3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AL3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AM3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AN3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AO3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AP3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AQ3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AR3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AS3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AT3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AU3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AV3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AW3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AX3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AY3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:AZ3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BA3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BB3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BC3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BD3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BE3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BF3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BG3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BH3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BI3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BJ3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BK3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BL3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BM3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BN3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BO3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BP3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BQ3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BR3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BS3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BT3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BU3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BV3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BW3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BX3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BY3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:BZ3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:CA3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:CB3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:CC3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:CD3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:CE3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:CF3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:CG3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:CH3385)))","v":0},{"$f":"IF(OR(OFFSET($G3346, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=0, OFFSET($G3347, -$E3350, $E3351)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3347, -$E3350, $E3351)+$E3351, IFERROR(OFFSET($G3346, -$E3350, $E3351)/OFFSET($G3347, -$E3350, $E3351), 0), OFFSET($G3346, -$E3350, $E3351)-SUM($G3385:CI3385)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3364)","v":"Depreciation of asset adjustments - RAB 2018-19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(Y$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:X3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(Z$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:Y3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:Z3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AA3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AB3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AC3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AD3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AE3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AF3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AG3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AH3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AI3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AJ3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AK3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AL3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AM3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AN3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AO3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AP3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AQ3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AR3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AS3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AT3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AU3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AV3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AW3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AX3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AY3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:AZ3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BA3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BB3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BC3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BD3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BE3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BF3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BG3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BH3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BI3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BJ3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BK3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BL3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BM3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BN3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BO3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BP3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BQ3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BR3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BS3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BT3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BU3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BV3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BW3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BX3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BY3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:BZ3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:CA3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:CB3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:CC3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:CD3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:CE3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:CF3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:CG3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:CH3398)))","v":0},{"$f":"IF(OR(OFFSET($G3359, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=0, OFFSET($G3360, -$E3363, $E3364)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3360, -$E3363, $E3364)+$E3364, IFERROR(OFFSET($G3359, -$E3363, $E3364)/OFFSET($G3360, -$E3363, $E3364), 0), OFFSET($G3359, -$E3363, $E3364)-SUM($G3398:CI3398)))","v":0}]
[null,null,null,null,10,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E3431)","v":"Depreciation of net capex 2011-12"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>R$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:Q3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>S$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:R3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>T$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:S3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>U$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:T3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>V$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:U3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>W$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:V3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>X$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:W3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>Y$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:X3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>Z$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:Y3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AA$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:Z3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AB$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AA3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AC$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AB3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AD$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AC3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AE$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AD3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AF$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AE3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AG$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AF3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AH$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AG3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AI$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AH3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AJ$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AI3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AK$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AJ3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AL$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AK3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AM$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AL3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AN$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AM3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AO$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AN3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AP$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AO3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AQ$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AP3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AR$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AQ3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AS$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AR3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AT$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AS3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AU$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AT3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AV$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AU3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AW$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AV3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AX$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AW3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AY$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AX3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>AZ$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AY3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BA$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:AZ3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BB$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BA3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BC$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BB3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BD$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BC3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BE$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BD3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BF$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BE3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BG$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BF3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BH$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BG3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BI$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BH3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BJ$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BI3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BK$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BJ3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BL$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BK3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BM$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BL3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BN$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BM3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BO$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BN3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BP$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BO3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BQ$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BP3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BR$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BQ3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BS$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BR3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BT$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BS3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BU$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BT3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BV$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BU3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BW$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BV3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BX$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BW3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BY$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BX3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>BZ$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BY3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>CA$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:BZ3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>CB$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:CA3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>CC$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:CB3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>CD$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:CC3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>CE$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:CD3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>CF$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:CE3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>CG$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:CF3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>CH$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:CG3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>CI$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:CH3431))))","v":0},{"$f":"IF(OFFSET($G3422, -$E3431, $E3431)=\"n/a\",0,IF(OFFSET($G3422,-$E3431,$E3431)+$E3431>CJ$5,IFERROR((OFFSET($G3421,-$E3431,$E3431)/(OFFSET($G3422,-$E3431,$E3431))),0),(OFFSET($G3421,-$E3431,$E3431)-SUM($G3431:CI3431))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3429)","v":"Depreciation of asset adjustments - RAB 2009-10"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(P$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:O3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(Q$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:P3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(R$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:Q3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(S$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:R3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(T$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:S3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(U$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:T3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(V$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:U3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(W$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:V3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(X$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:W3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(Y$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:X3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(Z$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:Y3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:Z3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AA3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AB3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AC3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AD3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AE3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AF3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AG3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AH3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AI3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AJ3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AK3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AL3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AM3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AN3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AO3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AP3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AQ3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AR3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AS3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AT3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AU3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AV3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AW3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AX3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AY3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:AZ3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BA3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BB3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BC3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BD3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BE3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BF3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BG3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BH3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BI3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BJ3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BK3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BL3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BM3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BN3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BO3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BP3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BQ3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BR3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BS3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BT3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BU3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BV3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BW3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BX3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BY3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:BZ3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:CA3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:CB3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:CC3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:CD3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:CE3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:CF3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:CG3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:CH3463)))","v":0},{"$f":"IF(OR(OFFSET($G3424, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=0, OFFSET($G3425, -$E3428, $E3429)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3425, -$E3428, $E3429)+$E3429, IFERROR(OFFSET($G3424, -$E3428, $E3429)/OFFSET($G3425, -$E3428, $E3429), 0), OFFSET($G3424, -$E3428, $E3429)-SUM($G3463:CI3463)))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,16,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E3511)","v":"Depreciation of net capex 2017-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>X$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:W3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>Y$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:X3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>Z$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:Y3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AA$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:Z3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AB$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AA3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AC$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AB3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AD$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AC3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AE$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AD3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AF$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AE3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AG$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AF3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AH$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AG3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AI$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AH3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AJ$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AI3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AK$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AJ3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AL$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AK3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AM$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AL3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AN$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AM3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AO$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AN3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AP$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AO3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AQ$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AP3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AR$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AQ3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AS$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AR3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AT$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AS3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AU$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AT3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AV$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AU3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AW$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AV3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AX$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AW3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AY$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AX3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>AZ$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AY3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BA$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:AZ3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BB$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BA3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BC$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BB3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BD$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BC3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BE$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BD3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BF$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BE3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BG$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BF3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BH$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BG3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BI$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BH3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BJ$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BI3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BK$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BJ3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BL$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BK3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BM$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BL3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BN$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BM3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BO$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BN3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BP$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BO3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BQ$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BP3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BR$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BQ3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BS$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BR3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BT$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BS3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BU$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BT3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BV$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BU3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BW$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BV3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BX$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BW3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BY$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BX3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>BZ$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BY3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>CA$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:BZ3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>CB$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:CA3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>CC$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:CB3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>CD$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:CC3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>CE$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:CD3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>CF$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:CE3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>CG$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:CF3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>CH$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:CG3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>CI$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:CH3511))))","v":0},{"$f":"IF(OFFSET($G3502, -$E3511, $E3511)=\"n/a\",0,IF(OFFSET($G3502,-$E3511,$E3511)+$E3511>CJ$5,IFERROR((OFFSET($G3501,-$E3511,$E3511)/(OFFSET($G3502,-$E3511,$E3511))),0),(OFFSET($G3501,-$E3511,$E3511)-SUM($G3511:CI3511))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3519)","v":"Depreciation of asset adjustments - RAB 2025-26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:AE3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:AF3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:AG3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:AH3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:AI3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:AJ3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:AK3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:AL3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:AM3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:AN3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:AO3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:AP3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:AQ3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:AR3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:AS3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:AT3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:AU3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:AV3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:AW3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:AX3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:AY3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:AZ3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BA3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BB3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BC3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BD3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BE3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BF3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BG3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BH3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BI3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BJ3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BK3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BL3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BM3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BN3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BO3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BP3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BQ3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BR3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BS3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BT3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BU3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BV3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BW3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BX3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BY3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:BZ3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:CA3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:CB3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:CC3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:CD3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:CE3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:CF3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:CG3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:CH3553)))","v":0},{"$f":"IF(OR(OFFSET($G3514, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=0, OFFSET($G3515, -$E3518, $E3519)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3515, -$E3518, $E3519)+$E3519, IFERROR(OFFSET($G3514, -$E3518, $E3519)/OFFSET($G3515, -$E3518, $E3519), 0), OFFSET($G3514, -$E3518, $E3519)-SUM($G3553:CI3553)))","v":0}]
[null,null,null,null,17,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E3586)","v":"Depreciation of net capex 2018-19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>Y$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:X3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>Z$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:Y3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AA$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:Z3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AB$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AA3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AC$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AB3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AD$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AC3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AE$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AD3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AF$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AE3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AG$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AF3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AH$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AG3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AI$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AH3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AJ$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AI3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AK$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AJ3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AL$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AK3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AM$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AL3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AN$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AM3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AO$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AN3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AP$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AO3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AQ$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AP3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AR$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AQ3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AS$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AR3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AT$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AS3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AU$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AT3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AV$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AU3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AW$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AV3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AX$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AW3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AY$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AX3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>AZ$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AY3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BA$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:AZ3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BB$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BA3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BC$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BB3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BD$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BC3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BE$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BD3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BF$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BE3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BG$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BF3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BH$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BG3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BI$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BH3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BJ$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BI3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BK$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BJ3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BL$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BK3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BM$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BL3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BN$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BM3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BO$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BN3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BP$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BO3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BQ$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BP3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BR$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BQ3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BS$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BR3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BT$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BS3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BU$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BT3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BV$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BU3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BW$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BV3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BX$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BW3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BY$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BX3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>BZ$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BY3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>CA$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:BZ3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>CB$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:CA3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>CC$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:CB3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>CD$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:CC3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>CE$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:CD3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>CF$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:CE3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>CG$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:CF3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>CH$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:CG3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>CI$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:CH3586))))","v":0},{"$f":"IF(OFFSET($G3577, -$E3586, $E3586)=\"n/a\",0,IF(OFFSET($G3577,-$E3586,$E3586)+$E3586>CJ$5,IFERROR((OFFSET($G3576,-$E3586,$E3586)/(OFFSET($G3577,-$E3586,$E3586))),0),(OFFSET($G3576,-$E3586,$E3586)-SUM($G3586:CI3586))))","v":0}]
[null,null,null,null,20,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E3589)","v":"Depreciation of net capex 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AB$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AA3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AC$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AB3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AD$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AC3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AE$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AD3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AF$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AE3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AG$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AF3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AH$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AG3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AI$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AH3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AJ$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AI3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AK$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AJ3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AL$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AK3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AM$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AL3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AN$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AM3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AO$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AN3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AP$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AO3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AQ$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AP3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AR$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AQ3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AS$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AR3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AT$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AS3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AU$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AT3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AV$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AU3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AW$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AV3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AX$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AW3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AY$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AX3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>AZ$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AY3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BA$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:AZ3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BB$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BA3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BC$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BB3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BD$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BC3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BE$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BD3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BF$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BE3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BG$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BF3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BH$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BG3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BI$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BH3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BJ$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BI3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BK$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BJ3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BL$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BK3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BM$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BL3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BN$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BM3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BO$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BN3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BP$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BO3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BQ$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BP3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BR$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BQ3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BS$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BR3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BT$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BS3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BU$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BT3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BV$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BU3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BW$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BV3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BX$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BW3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BY$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BX3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>BZ$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BY3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>CA$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:BZ3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>CB$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:CA3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>CC$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:CB3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>CD$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:CC3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>CE$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:CD3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>CF$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:CE3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>CG$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:CF3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>CH$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:CG3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>CI$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:CH3589))))","v":0},{"$f":"IF(OFFSET($G3580, -$E3589, $E3589)=\"n/a\",0,IF(OFFSET($G3580,-$E3589,$E3589)+$E3589>CJ$5,IFERROR((OFFSET($G3579,-$E3589,$E3589)/(OFFSET($G3580,-$E3589,$E3589))),0),(OFFSET($G3579,-$E3589,$E3589)-SUM($G3589:CI3589))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3583)","v":"Depreciation of asset adjustments - RAB 2015-16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(V$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:U3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(W$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:V3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(X$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:W3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(Y$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:X3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(Z$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:Y3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:Z3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AA3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AB3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AC3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AD3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AE3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AF3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AG3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AH3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AI3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AJ3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AK3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AL3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AM3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AN3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AO3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AP3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AQ3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AR3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AS3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AT3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AU3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AV3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AW3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AX3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AY3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:AZ3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BA3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BB3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BC3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BD3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BE3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BF3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BG3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BH3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BI3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BJ3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BK3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BL3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BM3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BN3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BO3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BP3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BQ3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BR3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BS3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BT3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BU3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BV3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BW3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BX3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BY3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:BZ3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:CA3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:CB3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:CC3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:CD3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:CE3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:CF3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:CG3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:CH3617)))","v":0},{"$f":"IF(OR(OFFSET($G3578, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=0, OFFSET($G3579, -$E3582, $E3583)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3579, -$E3582, $E3583)+$E3583, IFERROR(OFFSET($G3578, -$E3582, $E3583)/OFFSET($G3579, -$E3582, $E3583), 0), OFFSET($G3578, -$E3582, $E3583)-SUM($G3617:CI3617)))","v":0}]
[null,null,null,null,23,{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E3666)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>AE$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AD3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>AF$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AE3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>AG$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AF3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>AH$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AG3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>AI$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AH3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>AJ$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AI3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>AK$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AJ3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>AL$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AK3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>AM$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AL3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>AN$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AM3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>AO$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AN3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>AP$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AO3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>AQ$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AP3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>AR$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AQ3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>AS$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AR3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>AT$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AS3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>AU$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AT3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>AV$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AU3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>AW$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AV3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>AX$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AW3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>AY$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AX3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>AZ$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AY3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BA$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:AZ3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BB$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BA3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BC$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BB3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BD$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BC3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BE$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BD3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BF$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BE3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BG$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BF3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BH$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BG3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BI$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BH3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BJ$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BI3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BK$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BJ3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BL$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BK3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BM$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BL3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BN$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BM3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BO$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BN3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BP$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BO3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BQ$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BP3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BR$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BQ3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BS$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BR3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BT$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BS3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BU$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BT3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BV$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BU3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BW$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BV3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BX$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BW3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BY$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BX3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>BZ$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BY3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>CA$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:BZ3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>CB$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:CA3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>CC$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:CB3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>CD$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:CC3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>CE$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:CD3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>CF$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:CE3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>CG$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:CF3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>CH$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:CG3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>CI$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:CH3666))))","v":0},{"$f":"IF(OFFSET($G3657, -$E3666, $E3666)=\"n/a\",0,IF(OFFSET($G3657,-$E3666,$E3666)+$E3666>CJ$5,IFERROR((OFFSET($G3656,-$E3666,$E3666)/(OFFSET($G3657,-$E3666,$E3666))),0),(OFFSET($G3656,-$E3666,$E3666)-SUM($G3666:CI3666))))","v":0}]
[null,null,null,null,{"$f":"E3673+5","v":20},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E3673)","v":"Depreciation of t-1 and t-2 adjustment 2016-17"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AB$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AA3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AB$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AA3674)),\nIF(AB$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AA3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AC$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AB3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AC$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AB3674)),\nIF(AC$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AB3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AD$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AC3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AD$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AC3674)),\nIF(AD$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AC3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AE$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AD3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AE$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AD3674)),\nIF(AE$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AD3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AF$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AE3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AF$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AE3674)),\nIF(AF$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AE3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AG$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AF3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AF3674)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AF3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AH$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AG3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AG3674)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AG3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AI$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AH3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AH3674)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AH3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AJ$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AI3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AI3674)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AI3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AK$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AJ3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AJ3674)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AJ3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AL$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AK3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AK3674)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AK3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AM$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AL3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AL3674)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AL3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AN$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AM3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AM3674)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AM3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AO$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AN3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AN3674)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AN3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AP$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AO3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AO3674)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AO3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AQ$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AP3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AP3674)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AP3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AR$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AQ3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AQ3674)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AQ3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AS$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AR3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AR3674)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AR3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AT$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AS3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AS3674)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AS3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AU$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AT3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AT3674)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AT3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AV$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AU3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AU3674)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AU3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AW$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AV3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AV3674)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AV3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AX$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AW3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AW3674)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AW3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AY$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AX3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AX3674)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AX3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=AZ$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AY3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AY3674)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AY3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BA$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:AZ3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AZ3674)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:AZ3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BB$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BA3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BA3674)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BA3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BC$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BB3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BB3674)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BB3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BD$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BC3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BC3674)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BC3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BE$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BD3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BD3674)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BD3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BF$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BE3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BE3674)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BE3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BG$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BF3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BF3674)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BF3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BH$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BG3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BG3674)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BG3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BI$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BH3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BH3674)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BH3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BJ$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BI3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BI3674)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BI3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BK$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BJ3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BJ3674)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BJ3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BL$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BK3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BK3674)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BK3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BM$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BL3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BL3674)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BL3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BN$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BM3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BM3674)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BM3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BO$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BN3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BN3674)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BN3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BP$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BO3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BO3674)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BO3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BQ$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BP3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BP3674)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BP3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BR$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BQ3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BQ3674)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BQ3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BS$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BR3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BR3674)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BR3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BT$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BS3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BS3674)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BS3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BU$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BT3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BT3674)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BT3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BV$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BU3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BU3674)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BU3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BW$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BV3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BV3674)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BV3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BX$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BW3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BW3674)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BW3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BY$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BX3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BX3674)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BX3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=BZ$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BY3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BY3674)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BY3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=CA$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:BZ3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BZ3674)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:BZ3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=CB$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:CA3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:CA3674)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:CA3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=CC$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:CB3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:CB3674)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:CB3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=CD$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:CC3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:CC3674)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:CC3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=CE$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:CD3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:CD3674)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:CD3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=CF$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:CE3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:CE3674)),\nIF(CF$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:CE3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=CG$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:CF3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:CF3674)),\nIF(CG$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:CF3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=CH$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:CG3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:CG3674)),\nIF(CH$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:CG3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=CI$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:CH3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:CH3674)),\nIF(CI$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:CH3674)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3673)+$E3646>=CJ$5, 0,\nIF(AND(OFFSET($G3638, -$E3646, $E3673)<>0, OFFSET($G3640, -$E3646, $E3673)=0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)-SUM($G3674:CI3674)),\nIF(AND(OFFSET($G3638, -$E3646, $E3673)=0, OFFSET($G3640, -$E3646, $E3673)<>0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3641, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:CI3674)),\nIF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E3673)<OFFSET($G3639, -$E3646, $E3673)+$E3673, IFERROR(OFFSET($G3638, -$E3646, $E3673)/OFFSET($G3639, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)/OFFSET($G3641, -$E3646, $E3673), 0), OFFSET($G3638, -$E3646, $E3673)+OFFSET($G3640, -$E3646, $E3673)-SUM($G3674:CI3674)))))), 0)","v":0}]
[null,null,null,null,{"$f":"E3674+5","v":25},{"$f":"\"Depreciation of t-1 and t-2 adjustment \"&OFFSET($G$4,0,E3674)","v":"Depreciation of t-1 and t-2 adjustment 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=AG$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:AF3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(AG$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AF3675)),\nIF(AG$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AF3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=AH$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:AG3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(AH$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AG3675)),\nIF(AH$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AG3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=AI$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:AH3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(AI$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AH3675)),\nIF(AI$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AH3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=AJ$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:AI3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AI3675)),\nIF(AJ$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AI3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=AK$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:AJ3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(AK$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AJ3675)),\nIF(AK$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AJ3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=AL$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:AK3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(AL$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AK3675)),\nIF(AL$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AK3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=AM$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:AL3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(AM$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AL3675)),\nIF(AM$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AL3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=AN$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:AM3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(AN$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AM3675)),\nIF(AN$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AM3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=AO$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:AN3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(AO$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AN3675)),\nIF(AO$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AN3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=AP$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:AO3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(AP$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AO3675)),\nIF(AP$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AO3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=AQ$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:AP3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AP3675)),\nIF(AQ$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AP3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=AR$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:AQ3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(AR$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AQ3675)),\nIF(AR$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AQ3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=AS$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:AR3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(AS$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AR3675)),\nIF(AS$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AR3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=AT$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:AS3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(AT$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AS3675)),\nIF(AT$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AS3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=AU$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:AT3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(AU$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AT3675)),\nIF(AU$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AT3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=AV$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:AU3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(AV$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AU3675)),\nIF(AV$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AU3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=AW$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:AV3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(AW$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AV3675)),\nIF(AW$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AV3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=AX$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:AW3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(AX$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AW3675)),\nIF(AX$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AW3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=AY$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:AX3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(AY$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AX3675)),\nIF(AY$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AX3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=AZ$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:AY3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AY3675)),\nIF(AZ$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AY3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BA$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:AZ3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BA$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AZ3675)),\nIF(BA$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:AZ3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BB$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BA3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BB$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BA3675)),\nIF(BB$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BA3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BC$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BB3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BC$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BB3675)),\nIF(BC$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BB3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BD$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BC3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BD$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BC3675)),\nIF(BD$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BC3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BE$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BD3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BE$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BD3675)),\nIF(BE$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BD3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BF$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BE3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BF$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BE3675)),\nIF(BF$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BE3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BG$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BF3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BG$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BF3675)),\nIF(BG$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BF3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BH$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BG3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BH$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BG3675)),\nIF(BH$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BG3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BI$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BH3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BI$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BH3675)),\nIF(BI$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BH3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BJ$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BI3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BI3675)),\nIF(BJ$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BI3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BK$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BJ3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BK$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BJ3675)),\nIF(BK$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BJ3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BL$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BK3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BL$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BK3675)),\nIF(BL$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BK3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BM$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BL3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BM$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BL3675)),\nIF(BM$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BL3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BN$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BM3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BN$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BM3675)),\nIF(BN$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BM3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BO$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BN3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BO$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BN3675)),\nIF(BO$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BN3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BP$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BO3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BP$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BO3675)),\nIF(BP$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BO3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BQ$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BP3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BP3675)),\nIF(BQ$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BP3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BR$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BQ3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BR$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BQ3675)),\nIF(BR$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BQ3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BS$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BR3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BS$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BR3675)),\nIF(BS$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BR3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BT$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BS3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BT$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BS3675)),\nIF(BT$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BS3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BU$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BT3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BU$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BT3675)),\nIF(BU$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BT3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BV$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BU3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BV$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BU3675)),\nIF(BV$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BU3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BW$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BV3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BW$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BV3675)),\nIF(BW$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BV3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BX$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BW3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BX$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BW3675)),\nIF(BX$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BW3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BY$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BX3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BY$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BX3675)),\nIF(BY$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BX3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=BZ$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BY3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BY3675)),\nIF(BZ$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BY3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=CA$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:BZ3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(CA$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BZ3675)),\nIF(CA$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:BZ3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=CB$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:CA3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(CB$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:CA3675)),\nIF(CB$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:CA3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=CC$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:CB3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(CC$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:CB3675)),\nIF(CC$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:CB3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=CD$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:CC3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(CD$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:CC3675)),\nIF(CD$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:CC3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=CE$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:CD3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(CE$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:CD3675)),\nIF(CE$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:CD3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=CF$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:CE3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(CF$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:CE3675)),\nIF(CF$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:CE3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=CG$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:CF3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(CG$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:CF3675)),\nIF(CG$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:CF3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=CH$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:CG3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(CH$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:CG3675)),\nIF(CH$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:CG3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=CI$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:CH3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(CI$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:CH3675)),\nIF(CI$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:CH3675)))))), 0)","v":0},{"$f":"IFERROR(IF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)=0), 0, IF(OFFSET('RAB input'!$H$11, 0, $E3674)+$E3647>=CJ$5, 0,\nIF(AND(OFFSET($G3639, -$E3647, $E3674)<>0, OFFSET($G3641, -$E3647, $E3674)=0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)-SUM($G3675:CI3675)),\nIF(AND(OFFSET($G3639, -$E3647, $E3674)=0, OFFSET($G3641, -$E3647, $E3674)<>0), IF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3642, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:CI3675)),\nIF(CJ$5-OFFSET('RAB input'!$H$11, 0, $E3674)<OFFSET($G3640, -$E3647, $E3674)+$E3674, IFERROR(OFFSET($G3639, -$E3647, $E3674)/OFFSET($G3640, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)/OFFSET($G3642, -$E3647, $E3674), 0), OFFSET($G3639, -$E3647, $E3674)+OFFSET($G3641, -$E3647, $E3674)-SUM($G3675:CI3675)))))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3644)","v":"Depreciation of asset adjustments - RAB 2002-03"},null,null,{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(I$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:H3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(J$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:I3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(K$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:J3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(L$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:K3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(M$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:L3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(N$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:M3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(O$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:N3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(P$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:O3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(Q$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:P3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(R$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:Q3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(S$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:R3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(T$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:S3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(U$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:T3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(V$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:U3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(W$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:V3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(X$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:W3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(Y$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:X3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(Z$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:Y3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:Z3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AA3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AB3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AC3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AD3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AE3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AF3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AG3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AH3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AI3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AJ3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AK3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AL3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AM3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AN3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AO3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AP3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AQ3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AR3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AS3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AT3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AU3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AV3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AW3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AX3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AY3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:AZ3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BA3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BB3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BC3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BD3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BE3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BF3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BG3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BH3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BI3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BJ3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BK3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BL3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BM3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BN3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BO3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BP3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BQ3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BR3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BS3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BT3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BU3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BV3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BW3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BX3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BY3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:BZ3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:CA3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:CB3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:CC3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:CD3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:CE3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:CF3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:CG3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:CH3678)))","v":0},{"$f":"IF(OR(OFFSET($G3639, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=0, OFFSET($G3640, -$E3643, $E3644)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3640, -$E3643, $E3644)+$E3644, IFERROR(OFFSET($G3639, -$E3643, $E3644)/OFFSET($G3640, -$E3643, $E3644), 0), OFFSET($G3639, -$E3643, $E3644)-SUM($G3678:CI3678)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3645)","v":"Depreciation of asset adjustments - RAB 2003-04"},null,null,null,{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(J$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:I3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(K$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:J3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(L$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:K3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(M$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:L3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(N$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:M3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(O$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:N3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(P$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:O3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(Q$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:P3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(R$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:Q3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(S$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:R3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(T$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:S3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(U$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:T3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(V$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:U3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(W$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:V3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(X$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:W3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(Y$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:X3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(Z$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:Y3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:Z3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AA3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AB3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AC3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AD3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AE3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AF3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AG3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AH3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AI3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AJ3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AK3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AL3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AM3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AN3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AO3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AP3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AQ3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AR3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AS3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AT3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AU3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AV3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AW3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AX3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AY3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:AZ3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BA3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BB3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BC3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BD3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BE3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BF3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BG3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BH3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BI3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BJ3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BK3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BL3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BM3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BN3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BO3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BP3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BQ3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BR3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BS3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BT3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BU3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BV3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BW3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BX3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BY3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:BZ3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:CA3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:CB3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:CC3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:CD3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:CE3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:CF3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:CG3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:CH3679)))","v":0},{"$f":"IF(OR(OFFSET($G3640, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=0, OFFSET($G3641, -$E3644, $E3645)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3641, -$E3644, $E3645)+$E3645, IFERROR(OFFSET($G3640, -$E3644, $E3645)/OFFSET($G3641, -$E3644, $E3645), 0), OFFSET($G3640, -$E3644, $E3645)-SUM($G3679:CI3679)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3646)","v":"Depreciation of asset adjustments - RAB 2004-05"},null,null,null,null,{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(K$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:J3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(L$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:K3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(M$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:L3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(N$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:M3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(O$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:N3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(P$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:O3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(Q$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:P3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(R$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:Q3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(S$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:R3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(T$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:S3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(U$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:T3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(V$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:U3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(W$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:V3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(X$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:W3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(Y$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:X3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(Z$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:Y3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:Z3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AA3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AB3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AC3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AD3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AE3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AF3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AG3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AH3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AI3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AJ3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AK3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AL3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AM3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AN3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AO3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AP3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AQ3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AR3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AS3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AT3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AU3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AV3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AW3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AX3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AY3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:AZ3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BA3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BB3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BC3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BD3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BE3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BF3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BG3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BH3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BI3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BJ3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BK3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BL3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BM3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BN3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BO3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BP3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BQ3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BR3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BS3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BT3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BU3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BV3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BW3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BX3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BY3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:BZ3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:CA3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:CB3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:CC3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:CD3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:CE3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:CF3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:CG3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:CH3680)))","v":0},{"$f":"IF(OR(OFFSET($G3641, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=0, OFFSET($G3642, -$E3645, $E3646)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3642, -$E3645, $E3646)+$E3646, IFERROR(OFFSET($G3641, -$E3645, $E3646)/OFFSET($G3642, -$E3645, $E3646), 0), OFFSET($G3641, -$E3645, $E3646)-SUM($G3680:CI3680)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3647)","v":"Depreciation of asset adjustments - RAB 2005-06"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(L$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:K3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(M$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:L3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(N$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:M3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(O$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:N3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(P$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:O3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(Q$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:P3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(R$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:Q3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(S$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:R3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(T$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:S3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(U$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:T3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(V$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:U3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(W$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:V3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(X$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:W3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(Y$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:X3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(Z$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:Y3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:Z3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AA3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AB3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AC3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AD3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AE3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AF3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AG3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AH3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AI3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AJ3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AK3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AL3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AM3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AN3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AO3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AP3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AQ3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AR3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AS3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AT3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AU3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AV3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AW3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AX3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AY3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:AZ3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BA3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BB3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BC3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BD3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BE3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BF3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BG3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BH3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BI3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BJ3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BK3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BL3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BM3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BN3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BO3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BP3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BQ3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BR3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BS3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BT3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BU3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BV3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BW3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BX3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BY3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:BZ3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:CA3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:CB3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:CC3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:CD3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:CE3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:CF3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:CG3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:CH3681)))","v":0},{"$f":"IF(OR(OFFSET($G3642, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=0, OFFSET($G3643, -$E3646, $E3647)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3643, -$E3646, $E3647)+$E3647, IFERROR(OFFSET($G3642, -$E3646, $E3647)/OFFSET($G3643, -$E3646, $E3647), 0), OFFSET($G3642, -$E3646, $E3647)-SUM($G3681:CI3681)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3648)","v":"Depreciation of asset adjustments - RAB 2006-07"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(M$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:L3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(N$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:M3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(O$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:N3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(P$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:O3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(Q$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:P3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(R$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:Q3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(S$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:R3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(T$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:S3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(U$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:T3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(V$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:U3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(W$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:V3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(X$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:W3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(Y$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:X3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(Z$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:Y3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:Z3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AA3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AB3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AC3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AD3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AE3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AF3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AG3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AH3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AI3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AJ3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AK3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AL3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AM3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AN3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AO3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AP3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AQ3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AR3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AS3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AT3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AU3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AV3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AW3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AX3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AY3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:AZ3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BA3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BB3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BC3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BD3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BE3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BF3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BG3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BH3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BI3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BJ3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BK3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BL3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BM3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BN3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BO3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BP3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BQ3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BR3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BS3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BT3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BU3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BV3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BW3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BX3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BY3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:BZ3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:CA3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:CB3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:CC3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:CD3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:CE3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:CF3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:CG3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:CH3682)))","v":0},{"$f":"IF(OR(OFFSET($G3643, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=0, OFFSET($G3644, -$E3647, $E3648)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3644, -$E3647, $E3648)+$E3648, IFERROR(OFFSET($G3643, -$E3647, $E3648)/OFFSET($G3644, -$E3647, $E3648), 0), OFFSET($G3643, -$E3647, $E3648)-SUM($G3682:CI3682)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3649)","v":"Depreciation of asset adjustments - RAB 2007-08"},null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(N$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:M3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(O$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:N3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(P$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:O3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(Q$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:P3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(R$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:Q3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(S$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:R3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(T$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:S3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(U$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:T3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(V$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:U3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(W$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:V3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(X$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:W3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(Y$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:X3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(Z$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:Y3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:Z3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AA3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AB3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AC3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AD3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AE3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AF3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AG3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AH3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AI3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AJ3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AK3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AL3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AM3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AN3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AO3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AP3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AQ3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AR3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AS3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AT3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AU3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AV3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AW3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AX3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AY3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:AZ3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BA3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BB3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BC3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BD3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BE3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BF3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BG3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BH3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BI3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BJ3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BK3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BL3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BM3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BN3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BO3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BP3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BQ3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BR3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BS3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BT3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BU3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BV3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BW3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BX3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BY3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:BZ3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:CA3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:CB3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:CC3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:CD3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:CE3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:CF3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:CG3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:CH3683)))","v":0},{"$f":"IF(OR(OFFSET($G3644, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=0, OFFSET($G3645, -$E3648, $E3649)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3645, -$E3648, $E3649)+$E3649, IFERROR(OFFSET($G3644, -$E3648, $E3649)/OFFSET($G3645, -$E3648, $E3649), 0), OFFSET($G3644, -$E3648, $E3649)-SUM($G3683:CI3683)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3650)","v":"Depreciation of asset adjustments - RAB 2008-09"},null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(O$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:N3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(P$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:O3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(Q$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:P3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(R$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:Q3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(S$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:R3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(T$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:S3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(U$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:T3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(V$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:U3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(W$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:V3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(X$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:W3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(Y$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:X3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(Z$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:Y3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:Z3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AA3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AB3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AC3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AD3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AE3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AF3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AG3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AH3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AI3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AJ3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AK3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AL3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AM3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AN3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AO3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AP3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AQ3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AR3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AS3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AT3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AU3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AV3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AW3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AX3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AY3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:AZ3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BA3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BB3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BC3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BD3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BE3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BF3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BG3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BH3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BI3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BJ3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BK3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BL3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BM3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BN3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BO3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BP3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BQ3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BR3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BS3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BT3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BU3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BV3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BW3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BX3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BY3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:BZ3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:CA3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:CB3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:CC3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:CD3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:CE3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:CF3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:CG3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:CH3684)))","v":0},{"$f":"IF(OR(OFFSET($G3645, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=0, OFFSET($G3646, -$E3649, $E3650)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3646, -$E3649, $E3650)+$E3650, IFERROR(OFFSET($G3645, -$E3649, $E3650)/OFFSET($G3646, -$E3649, $E3650), 0), OFFSET($G3645, -$E3649, $E3650)-SUM($G3684:CI3684)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3651)","v":"Depreciation of asset adjustments - RAB 2009-10"},null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(P$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:O3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(Q$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:P3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(R$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:Q3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(S$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:R3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(T$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:S3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(U$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:T3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(V$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:U3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(W$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:V3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(X$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:W3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(Y$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:X3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(Z$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:Y3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:Z3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AA3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AB3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AC3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AD3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AE3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AF3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AG3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AH3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AI3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AJ3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AK3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AL3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AM3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AN3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AO3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AP3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AQ3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AR3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AS3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AT3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AU3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AV3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AW3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AX3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AY3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:AZ3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BA3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BB3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BC3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BD3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BE3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BF3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BG3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BH3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BI3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BJ3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BK3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BL3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BM3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BN3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BO3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BP3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BQ3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BR3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BS3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BT3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BU3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BV3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BW3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BX3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BY3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:BZ3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:CA3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:CB3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:CC3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:CD3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:CE3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:CF3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:CG3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:CH3685)))","v":0},{"$f":"IF(OR(OFFSET($G3646, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=0, OFFSET($G3647, -$E3650, $E3651)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3647, -$E3650, $E3651)+$E3651, IFERROR(OFFSET($G3646, -$E3650, $E3651)/OFFSET($G3647, -$E3650, $E3651), 0), OFFSET($G3646, -$E3650, $E3651)-SUM($G3685:CI3685)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3652)","v":"Depreciation of asset adjustments - RAB 2010-11"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(Q$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:P3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(R$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:Q3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(S$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:R3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(T$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:S3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(U$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:T3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(V$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:U3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(W$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:V3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(X$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:W3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(Y$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:X3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(Z$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:Y3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:Z3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AA3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AB3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AC3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AD3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AE3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AF3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AG3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AH3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AI3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AJ3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AK3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AL3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AM3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AN3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AO3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AP3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AQ3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AR3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AS3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AT3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AU3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AV3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AW3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AX3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AY3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:AZ3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BA3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BB3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BC3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BD3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BE3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BF3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BG3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BH3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BI3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BJ3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BK3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BL3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BM3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BN3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BO3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BP3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BQ3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BR3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BS3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BT3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BU3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BV3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BW3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BX3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BY3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:BZ3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:CA3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:CB3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:CC3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:CD3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:CE3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:CF3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:CG3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:CH3686)))","v":0},{"$f":"IF(OR(OFFSET($G3647, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=0, OFFSET($G3648, -$E3651, $E3652)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3648, -$E3651, $E3652)+$E3652, IFERROR(OFFSET($G3647, -$E3651, $E3652)/OFFSET($G3648, -$E3651, $E3652), 0), OFFSET($G3647, -$E3651, $E3652)-SUM($G3686:CI3686)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3653)","v":"Depreciation of asset adjustments - RAB 2011-12"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(R$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:Q3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(S$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:R3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(T$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:S3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(U$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:T3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(V$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:U3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(W$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:V3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(X$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:W3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(Y$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:X3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(Z$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:Y3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:Z3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AA3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AB3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AC3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AD3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AE3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AF3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AG3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AH3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AI3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AJ3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AK3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AL3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AM3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AN3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AO3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AP3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AQ3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AR3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AS3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AT3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AU3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AV3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AW3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AX3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AY3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:AZ3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BA3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BB3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BC3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BD3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BE3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BF3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BG3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BH3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BI3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BJ3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BK3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BL3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BM3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BN3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BO3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BP3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BQ3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BR3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BS3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BT3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BU3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BV3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BW3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BX3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BY3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:BZ3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:CA3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:CB3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:CC3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:CD3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:CE3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:CF3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:CG3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:CH3687)))","v":0},{"$f":"IF(OR(OFFSET($G3648, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=0, OFFSET($G3649, -$E3652, $E3653)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3649, -$E3652, $E3653)+$E3653, IFERROR(OFFSET($G3648, -$E3652, $E3653)/OFFSET($G3649, -$E3652, $E3653), 0), OFFSET($G3648, -$E3652, $E3653)-SUM($G3687:CI3687)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3654)","v":"Depreciation of asset adjustments - RAB 2012-13"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(S$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:R3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(T$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:S3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(U$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:T3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(V$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:U3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(W$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:V3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(X$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:W3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(Y$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:X3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(Z$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:Y3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:Z3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AA3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AB3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AC3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AD3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AE3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AF3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AG3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AH3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AI3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AJ3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AK3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AL3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AM3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AN3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AO3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AP3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AQ3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AR3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AS3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AT3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AU3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AV3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AW3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AX3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AY3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:AZ3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BA3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BB3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BC3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BD3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BE3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BF3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BG3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BH3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BI3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BJ3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BK3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BL3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BM3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BN3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BO3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BP3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BQ3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BR3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BS3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BT3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BU3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BV3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BW3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BX3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BY3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:BZ3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:CA3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:CB3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:CC3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:CD3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:CE3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:CF3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:CG3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:CH3688)))","v":0},{"$f":"IF(OR(OFFSET($G3649, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=0, OFFSET($G3650, -$E3653, $E3654)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3650, -$E3653, $E3654)+$E3654, IFERROR(OFFSET($G3649, -$E3653, $E3654)/OFFSET($G3650, -$E3653, $E3654), 0), OFFSET($G3649, -$E3653, $E3654)-SUM($G3688:CI3688)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3655)","v":"Depreciation of asset adjustments - RAB 2013-14"},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(T$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:S3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(U$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:T3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(V$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:U3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(W$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:V3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(X$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:W3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(Y$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:X3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(Z$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:Y3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:Z3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AA3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AB3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AC3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AD3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AE3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AF3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AG3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AH3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AI3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AJ3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AK3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AL3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AM3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AN3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AO3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AP3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AQ3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AR3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AS3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AT3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AU3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AV3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AW3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AX3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AY3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:AZ3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BA3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BB3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BC3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BD3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BE3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BF3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BG3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BH3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BI3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BJ3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BK3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BL3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BM3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BN3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BO3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BP3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BQ3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BR3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BS3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BT3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BU3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BV3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BW3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BX3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BY3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:BZ3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:CA3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:CB3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:CC3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:CD3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:CE3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:CF3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:CG3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:CH3689)))","v":0},{"$f":"IF(OR(OFFSET($G3650, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=0, OFFSET($G3651, -$E3654, $E3655)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3651, -$E3654, $E3655)+$E3655, IFERROR(OFFSET($G3650, -$E3654, $E3655)/OFFSET($G3651, -$E3654, $E3655), 0), OFFSET($G3650, -$E3654, $E3655)-SUM($G3689:CI3689)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3656)","v":"Depreciation of asset adjustments - RAB 2014-15"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(U$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:T3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(V$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:U3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(W$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:V3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(X$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:W3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(Y$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:X3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(Z$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:Y3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:Z3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AA3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AB3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AC3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AD3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AE3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AF3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AG3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AH3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AI3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AJ3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AK3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AL3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AM3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AN3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AO3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AP3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AQ3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AR3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AS3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AT3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AU3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AV3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AW3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AX3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AY3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:AZ3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BA3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BB3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BC3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BD3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BE3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BF3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BG3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BH3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BI3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BJ3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BK3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BL3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BM3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BN3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BO3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BP3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BQ3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BR3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BS3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BT3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BU3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BV3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BW3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BX3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BY3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:BZ3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:CA3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:CB3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:CC3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:CD3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:CE3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:CF3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:CG3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:CH3690)))","v":0},{"$f":"IF(OR(OFFSET($G3651, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=0, OFFSET($G3652, -$E3655, $E3656)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3652, -$E3655, $E3656)+$E3656, IFERROR(OFFSET($G3651, -$E3655, $E3656)/OFFSET($G3652, -$E3655, $E3656), 0), OFFSET($G3651, -$E3655, $E3656)-SUM($G3690:CI3690)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3657)","v":"Depreciation of asset adjustments - RAB 2015-16"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(V$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:U3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(W$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:V3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(X$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:W3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(Y$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:X3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(Z$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:Y3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:Z3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AA3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AB3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AC3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AD3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AE3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AF3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AG3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AH3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AI3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AJ3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AK3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AL3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AM3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AN3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AO3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AP3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AQ3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AR3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AS3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AT3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AU3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AV3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AW3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AX3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AY3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:AZ3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BA3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BB3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BC3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BD3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BE3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BF3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BG3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BH3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BI3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BJ3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BK3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BL3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BM3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BN3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BO3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BP3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BQ3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BR3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BS3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BT3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BU3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BV3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BW3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BX3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BY3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:BZ3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:CA3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:CB3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:CC3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:CD3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:CE3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:CF3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:CG3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:CH3691)))","v":0},{"$f":"IF(OR(OFFSET($G3652, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=0, OFFSET($G3653, -$E3656, $E3657)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3653, -$E3656, $E3657)+$E3657, IFERROR(OFFSET($G3652, -$E3656, $E3657)/OFFSET($G3653, -$E3656, $E3657), 0), OFFSET($G3652, -$E3656, $E3657)-SUM($G3691:CI3691)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3658)","v":"Depreciation of asset adjustments - RAB 2016-17"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(W$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:V3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(X$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:W3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(Y$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:X3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(Z$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:Y3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:Z3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AA3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AB3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AC3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AD3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AE3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AF3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AG3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AH3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AI3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AJ3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AK3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AL3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AM3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AN3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AO3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AP3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AQ3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AR3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AS3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AT3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AU3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AV3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AW3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AX3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AY3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:AZ3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BA3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BB3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BC3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BD3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BE3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BF3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BG3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BH3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BI3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BJ3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BK3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BL3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BM3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BN3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BO3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BP3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BQ3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BR3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BS3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BT3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BU3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BV3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BW3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BX3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BY3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:BZ3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:CA3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:CB3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:CC3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:CD3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:CE3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:CF3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:CG3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:CH3692)))","v":0},{"$f":"IF(OR(OFFSET($G3653, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=0, OFFSET($G3654, -$E3657, $E3658)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3654, -$E3657, $E3658)+$E3658, IFERROR(OFFSET($G3653, -$E3657, $E3658)/OFFSET($G3654, -$E3657, $E3658), 0), OFFSET($G3653, -$E3657, $E3658)-SUM($G3692:CI3692)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3659)","v":"Depreciation of asset adjustments - RAB 2017-18"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(X$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:W3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(Y$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:X3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(Z$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:Y3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:Z3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AA3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AB3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AC3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AD3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AE3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AF3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AG3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AH3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AI3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AJ3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AK3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AL3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AM3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AN3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AO3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AP3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AQ3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AR3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AS3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AT3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AU3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AV3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AW3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AX3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AY3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:AZ3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BA3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BB3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BC3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BD3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BE3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BF3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BG3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BH3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BI3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BJ3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BK3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BL3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BM3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BN3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BO3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BP3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BQ3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BR3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BS3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BT3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BU3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BV3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BW3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BX3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BY3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:BZ3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:CA3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:CB3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:CC3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:CD3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:CE3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:CF3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:CG3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:CH3693)))","v":0},{"$f":"IF(OR(OFFSET($G3654, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=0, OFFSET($G3655, -$E3658, $E3659)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3655, -$E3658, $E3659)+$E3659, IFERROR(OFFSET($G3654, -$E3658, $E3659)/OFFSET($G3655, -$E3658, $E3659), 0), OFFSET($G3654, -$E3658, $E3659)-SUM($G3693:CI3693)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3660)","v":"Depreciation of asset adjustments - RAB 2018-19"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(Y$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:X3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(Z$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:Y3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:Z3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AA3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AB3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AC3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AD3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AE3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AF3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AG3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AH3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AI3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AJ3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AK3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AL3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AM3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AN3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AO3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AP3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AQ3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AR3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AS3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AT3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AU3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AV3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AW3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AX3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AY3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:AZ3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BA3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BB3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BC3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BD3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BE3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BF3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BG3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BH3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BI3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BJ3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BK3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BL3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BM3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BN3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BO3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BP3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BQ3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BR3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BS3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BT3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BU3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BV3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BW3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BX3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BY3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:BZ3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:CA3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:CB3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:CC3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:CD3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:CE3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:CF3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:CG3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:CH3694)))","v":0},{"$f":"IF(OR(OFFSET($G3655, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=0, OFFSET($G3656, -$E3659, $E3660)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3656, -$E3659, $E3660)+$E3660, IFERROR(OFFSET($G3655, -$E3659, $E3660)/OFFSET($G3656, -$E3659, $E3660), 0), OFFSET($G3655, -$E3659, $E3660)-SUM($G3694:CI3694)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3661)","v":"Depreciation of asset adjustments - RAB 2019-20"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(Z$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:Y3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:Z3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AA3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AB3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AC3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AD3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AE3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AF3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AG3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AH3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AI3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AJ3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AK3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AL3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AM3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AN3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AO3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AP3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AQ3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AR3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AS3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AT3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AU3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AV3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AW3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AX3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AY3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:AZ3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BA3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BB3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BC3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BD3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BE3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BF3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BG3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BH3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BI3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BJ3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BK3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BL3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BM3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BN3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BO3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BP3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BQ3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BR3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BS3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BT3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BU3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BV3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BW3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BX3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BY3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:BZ3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:CA3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:CB3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:CC3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:CD3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:CE3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:CF3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:CG3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:CH3695)))","v":0},{"$f":"IF(OR(OFFSET($G3656, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=0, OFFSET($G3657, -$E3660, $E3661)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3657, -$E3660, $E3661)+$E3661, IFERROR(OFFSET($G3656, -$E3660, $E3661)/OFFSET($G3657, -$E3660, $E3661), 0), OFFSET($G3656, -$E3660, $E3661)-SUM($G3695:CI3695)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3662)","v":"Depreciation of asset adjustments - RAB 2020-21"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AA$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:Z3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AA3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AB3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AC3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AD3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AE3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AF3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AG3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AH3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AI3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AJ3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AK3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AL3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AM3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AN3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AO3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AP3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AQ3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AR3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AS3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AT3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AU3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AV3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AW3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AX3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AY3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:AZ3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BA3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BB3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BC3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BD3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BE3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BF3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BG3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BH3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BI3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BJ3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BK3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BL3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BM3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BN3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BO3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BP3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BQ3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BR3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BS3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BT3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BU3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BV3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BW3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BX3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BY3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:BZ3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:CA3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:CB3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:CC3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:CD3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:CE3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:CF3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:CG3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:CH3696)))","v":0},{"$f":"IF(OR(OFFSET($G3657, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=0, OFFSET($G3658, -$E3661, $E3662)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3658, -$E3661, $E3662)+$E3662, IFERROR(OFFSET($G3657, -$E3661, $E3662)/OFFSET($G3658, -$E3661, $E3662), 0), OFFSET($G3657, -$E3661, $E3662)-SUM($G3696:CI3696)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3663)","v":"Depreciation of asset adjustments - RAB 2021-22"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AB$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AA3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AB3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AC3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AD3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AE3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AF3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AG3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AH3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AI3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AJ3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AK3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AL3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AM3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AN3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AO3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AP3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AQ3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AR3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AS3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AT3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AU3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AV3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AW3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AX3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AY3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:AZ3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BA3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BB3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BC3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BD3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BE3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BF3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BG3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BH3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BI3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BJ3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BK3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BL3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BM3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BN3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BO3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BP3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BQ3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BR3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BS3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BT3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BU3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BV3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BW3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BX3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BY3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:BZ3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:CA3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:CB3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:CC3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:CD3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:CE3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:CF3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:CG3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:CH3697)))","v":0},{"$f":"IF(OR(OFFSET($G3658, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=0, OFFSET($G3659, -$E3662, $E3663)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3659, -$E3662, $E3663)+$E3663, IFERROR(OFFSET($G3658, -$E3662, $E3663)/OFFSET($G3659, -$E3662, $E3663), 0), OFFSET($G3658, -$E3662, $E3663)-SUM($G3697:CI3697)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3664)","v":"Depreciation of asset adjustments - RAB 2022-23"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AC$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AB3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AC3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AD3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AE3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AF3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AG3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AH3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AI3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AJ3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AK3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AL3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AM3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AN3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AO3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AP3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AQ3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AR3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AS3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AT3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AU3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AV3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AW3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AX3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AY3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:AZ3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BA3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BB3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BC3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BD3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BE3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BF3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BG3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BH3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BI3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BJ3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BK3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BL3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BM3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BN3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BO3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BP3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BQ3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BR3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BS3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BT3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BU3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BV3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BW3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BX3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BY3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:BZ3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:CA3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:CB3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:CC3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:CD3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:CE3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:CF3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:CG3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:CH3698)))","v":0},{"$f":"IF(OR(OFFSET($G3659, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=0, OFFSET($G3660, -$E3663, $E3664)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3660, -$E3663, $E3664)+$E3664, IFERROR(OFFSET($G3659, -$E3663, $E3664)/OFFSET($G3660, -$E3663, $E3664), 0), OFFSET($G3659, -$E3663, $E3664)-SUM($G3698:CI3698)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3665)","v":"Depreciation of asset adjustments - RAB 2023-24"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AD$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AC3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AD3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AE3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AF3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AG3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AH3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AI3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AJ3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AK3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AL3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AM3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AN3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AO3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AP3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AQ3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AR3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AS3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AT3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AU3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AV3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AW3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AX3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AY3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:AZ3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BA3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BB3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BC3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BD3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BE3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BF3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BG3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BH3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BI3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BJ3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BK3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BL3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BM3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BN3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BO3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BP3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BQ3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BR3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BS3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BT3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BU3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BV3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BW3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BX3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BY3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:BZ3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:CA3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:CB3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:CC3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:CD3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:CE3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:CF3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:CG3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:CH3699)))","v":0},{"$f":"IF(OR(OFFSET($G3660, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=0, OFFSET($G3661, -$E3664, $E3665)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3661, -$E3664, $E3665)+$E3665, IFERROR(OFFSET($G3660, -$E3664, $E3665)/OFFSET($G3661, -$E3664, $E3665), 0), OFFSET($G3660, -$E3664, $E3665)-SUM($G3699:CI3699)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3666)","v":"Depreciation of asset adjustments - RAB 2024-25"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(AE$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AD3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AE3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AF3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AG3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AH3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AI3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AJ3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AK3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AL3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AM3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AN3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AO3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AP3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AQ3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AR3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AS3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AT3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AU3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AV3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AW3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AX3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AY3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:AZ3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BA3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BB3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BC3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BD3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BE3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BF3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BG3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BH3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BI3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BJ3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BK3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BL3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BM3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BN3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BO3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BP3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BQ3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BR3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BS3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BT3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BU3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BV3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BW3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BX3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BY3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:BZ3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:CA3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:CB3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:CC3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:CD3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:CE3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:CF3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:CG3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:CH3700)))","v":0},{"$f":"IF(OR(OFFSET($G3661, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=0, OFFSET($G3662, -$E3665, $E3666)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3662, -$E3665, $E3666)+$E3666, IFERROR(OFFSET($G3661, -$E3665, $E3666)/OFFSET($G3662, -$E3665, $E3666), 0), OFFSET($G3661, -$E3665, $E3666)-SUM($G3700:CI3700)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3667)","v":"Depreciation of asset adjustments - RAB 2025-26"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(AF$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:AE3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:AF3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:AG3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:AH3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:AI3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:AJ3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:AK3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:AL3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:AM3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:AN3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:AO3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:AP3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:AQ3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:AR3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:AS3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:AT3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:AU3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:AV3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:AW3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:AX3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:AY3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:AZ3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BA3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BB3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BC3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BD3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BE3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BF3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BG3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BH3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BI3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BJ3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BK3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BL3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BM3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BN3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BO3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BP3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BQ3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BR3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BS3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BT3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BU3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BV3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BW3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BX3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BY3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:BZ3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:CA3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:CB3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:CC3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:CD3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:CE3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:CF3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:CG3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:CH3701)))","v":0},{"$f":"IF(OR(OFFSET($G3662, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=0, OFFSET($G3663, -$E3666, $E3667)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3663, -$E3666, $E3667)+$E3667, IFERROR(OFFSET($G3662, -$E3666, $E3667)/OFFSET($G3663, -$E3666, $E3667), 0), OFFSET($G3662, -$E3666, $E3667)-SUM($G3701:CI3701)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - RAB \"&INDEX(RAB_years, E3668)","v":"Depreciation of asset adjustments - RAB 2026-27"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(AG$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:AF3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(AH$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:AG3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(AI$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:AH3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:AI3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(AK$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:AJ3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(AL$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:AK3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(AM$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:AL3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(AN$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:AM3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(AO$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:AN3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(AP$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:AO3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:AP3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(AR$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:AQ3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(AS$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:AR3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(AT$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:AS3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(AU$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:AT3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(AV$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:AU3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(AW$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:AV3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(AX$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:AW3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(AY$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:AX3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:AY3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BA$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:AZ3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BB$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BA3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BC$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BB3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BD$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BC3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BE$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BD3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BF$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BE3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BG$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BF3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BH$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BG3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BI$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BH3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BI3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BK$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BJ3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BL$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BK3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BM$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BL3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BN$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BM3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BO$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BN3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BP$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BO3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BP3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BR$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BQ3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BS$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BR3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BT$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BS3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BU$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BT3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BV$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BU3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BW$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BV3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BX$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BW3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BY$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BX3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BY3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(CA$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:BZ3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(CB$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:CA3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(CC$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:CB3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(CD$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:CC3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(CE$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:CD3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(CF$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:CE3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(CG$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:CF3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(CH$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:CG3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(CI$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:CH3702)))","v":0},{"$f":"IF(OR(OFFSET($G3663, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=0, OFFSET($G3664, -$E3667, $E3668)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G3664, -$E3667, $E3668)+$E3668, IFERROR(OFFSET($G3663, -$E3667, $E3668)/OFFSET($G3664, -$E3667, $E3668), 0), OFFSET($G3663, -$E3667, $E3668)-SUM($G3702:CI3702)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('RAB input'!$E$24:$E$73, MATCH($E3633, 'RAB input'!$D$24:$D$73, 0)) & \" - depreciation\"","v":"Equity raising costs - depreciation"},null,{"$f":"SUM(H3643:H3703)","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,{"$f":"SUM(AN3643:AN3703)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT3643:BT3703)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"TAB tracking","index":4,"n_rows":1404,"n_cols":88,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
[]
[null,null,null,null,null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8)&\" - TAB tracking - Elec TNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"AusNet - TAB tracking - Elec TNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,null,null,"Year ($m, nominal)",{"$f":"'TAB input'!G$4","v":"2021-22"},{"$f":"'TAB input'!H$4","v":"2022-23"},{"$f":"'TAB input'!I$4","v":"2023-24"},{"$f":"'TAB input'!J$4","v":"2024-25"},{"$f":"'TAB input'!K$4","v":"2025-26"},{"$f":"'TAB input'!L$4","v":"2026-27"},{"$f":"'TAB input'!M$4","v":"2027-28"},{"$f":"'TAB input'!N$4","v":"2028-29"},{"$f":"'TAB input'!O$4","v":"2029-30"},{"$f":"'TAB input'!P$4","v":"2030-31"},{"$f":"'TAB input'!Q$4","v":"2031-32"},{"$f":"'TAB input'!R$4","v":"2032-33"},{"$f":"'TAB input'!S$4","v":"2033-34"},{"$f":"'TAB input'!T$4","v":"2034-35"},{"$f":"'TAB input'!U$4","v":"2035-36"},{"$f":"'TAB input'!V$4","v":"2036-37"},{"$f":"'TAB input'!W$4","v":"2037-38"},{"$f":"'TAB input'!X$4","v":"2038-39"},{"$f":"'TAB input'!Y$4","v":"2039-40"},{"$f":"'TAB input'!Z$4","v":"2040-41"},{"$f":"'TAB input'!AA$4","v":"2041-42"},{"$f":"'TAB input'!AB$4","v":"2042-43"},{"$f":"'TAB input'!AC$4","v":"2043-44"},{"$f":"'TAB input'!AD$4","v":"2044-45"},{"$f":"'TAB input'!AE$4","v":"2045-46"},{"$f":"'TAB input'!AF$4","v":"2046-47"},{"$f":"'TAB input'!AG$4","v":"2047-48"},{"$f":"'TAB input'!AH$4","v":"2048-49"},{"$f":"'TAB input'!AI$4","v":"2049-50"},{"$f":"'TAB input'!AJ$4","v":"2050-51"},{"$f":"'TAB input'!AK$4","v":"2051-52"},{"$f":"'TAB input'!AL$4","v":"2052-53"},{"$f":"'TAB input'!AM$4","v":"2053-54"},{"$f":"'TAB input'!AN$4","v":"2054-55"},{"$f":"'TAB input'!AO$4","v":"2055-56"},{"$f":"'TAB input'!AP$4","v":"2056-57"},{"$f":"'TAB input'!AQ$4","v":"2057-58"},{"$f":"'TAB input'!AR$4","v":"2058-59"},{"$f":"'TAB input'!AS$4","v":"2059-60"},{"$f":"'TAB input'!AT$4","v":"2060-61"},{"$f":"'TAB input'!AU$4","v":"2061-62"},{"$f":"'TAB input'!AV$4","v":"2062-63"},{"$f":"'TAB input'!AW$4","v":"2063-64"},{"$f":"'TAB input'!AX$4","v":"2064-65"},{"$f":"'TAB input'!AY$4","v":"2065-66"},{"$f":"'TAB input'!AZ$4","v":"2066-67"},{"$f":"'TAB input'!BA$4","v":"2067-68"},{"$f":"'TAB input'!BB$4","v":"2068-69"},{"$f":"'TAB input'!BC$4","v":"2069-70"},{"$f":"'TAB input'!BD$4","v":"2070-71"},{"$f":"'TAB input'!BE$4","v":"2071-72"},{"$f":"'TAB input'!BF$4","v":"2072-73"},{"$f":"'TAB input'!BG$4","v":"2073-74"},{"$f":"'TAB input'!BH$4","v":"2074-75"},{"$f":"'TAB input'!BI$4","v":"2075-76"},{"$f":"'TAB input'!BJ$4","v":"2076-77"},{"$f":"'TAB input'!BK$4","v":"2077-78"},{"$f":"'TAB input'!BL$4","v":"2078-79"},{"$f":"'TAB input'!BM$4","v":"2079-80"},{"$f":"'TAB input'!BN$4","v":"2080-81"},{"$f":"'TAB input'!BO$4","v":"2081-82"},{"$f":"'TAB input'!BP$4","v":"2082-83"},{"$f":"'TAB input'!BQ$4","v":"2083-84"},{"$f":"'TAB input'!BR$4","v":"2084-85"},{"$f":"'TAB input'!BS$4","v":"2085-86"},{"$f":"'TAB input'!BT$4","v":"2086-87"},{"$f":"'TAB input'!BU$4","v":"2087-88"},{"$f":"'TAB input'!BV$4","v":"2088-89"},{"$f":"'TAB input'!BW$4","v":"2089-90"},{"$f":"'TAB input'!BX$4","v":"2090-91"},{"$f":"'TAB input'!BY$4","v":"2091-92"},{"$f":"'TAB input'!BZ$4","v":"2092-93"},{"$f":"'TAB input'!CA$4","v":"2093-94"},{"$f":"'TAB input'!CB$4","v":"2094-95"},{"$f":"'TAB input'!CC$4","v":"2095-96"},{"$f":"'TAB input'!CD$4","v":"2096-97"},{"$f":"'TAB input'!CE$4","v":"2097-98"},{"$f":"'TAB input'!CF$4","v":"2098-99"},{"$f":"'TAB input'!CG$4","v":"2099-00"},{"$f":"'TAB input'!CH$4","v":"2100-01"},{"$f":"'TAB input'!CI$4","v":"2101-02"},{"$f":"'TAB input'!CJ$4","v":"2102-03"}]
[null,null,null,null,null,null,0,{"$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]
[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$67, 0))","v":"Secondary"}]
[null,null,null,null,1,"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!G$18:G$67, $E7)","v":240.95593191924428},{"$f":"INDEX('TAB input'!H$18:H$67, $E7)-INDEX('TAB input'!H$72:H$121, $E7)-INDEX('TAB input'!H$126:H$175, $E7)","v":13.243135507575161},{"$f":"INDEX('TAB input'!I$18:I$67, $E7)-INDEX('TAB input'!I$72:I$121, $E7)-INDEX('TAB input'!I$126:I$175, $E7)","v":17.6245476508123},{"$f":"INDEX('TAB input'!J$18:J$67, $E7)-INDEX('TAB input'!J$72:J$121, $E7)-INDEX('TAB input'!J$126:J$175, $E7)","v":20.962189413745143},{"$f":"INDEX('TAB input'!K$18:K$67, $E7)-INDEX('TAB input'!K$72:K$121, $E7)-INDEX('TAB input'!K$126:K$175, $E7)","v":26.680692650000001},{"$f":"INDEX('TAB input'!L$18:L$67, $E7)-INDEX('TAB input'!L$72:L$121, $E7)-INDEX('TAB input'!L$126:L$175, $E7)","v":33.150608050000002},{"$f":"INDEX('TAB input'!M$18:M$67, $E7)-INDEX('TAB input'!M$72:M$121, $E7)-INDEX('TAB input'!M$126:M$175, $E7)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E7)-INDEX('TAB input'!N$72:N$121, $E7)-INDEX('TAB input'!N$126:N$175, $E7)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E7)-INDEX('TAB input'!O$72:O$121, $E7)-INDEX('TAB input'!O$126:O$175, $E7)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E7)-INDEX('TAB input'!P$72:P$121, $E7)-INDEX('TAB input'!P$126:P$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E7)-INDEX('TAB input'!Q$72:Q$121, $E7)-INDEX('TAB input'!Q$126:Q$175, $E7)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E7)-INDEX('TAB input'!R$72:R$121, $E7)-INDEX('TAB input'!R$126:R$175, $E7)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E7)-INDEX('TAB input'!S$72:S$121, $E7)-INDEX('TAB input'!S$126:S$175, $E7)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E7)-INDEX('TAB input'!T$72:T$121, $E7)-INDEX('TAB input'!T$126:T$175, $E7)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E7)-INDEX('TAB input'!U$72:U$121, $E7)-INDEX('TAB input'!U$126:U$175, $E7)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E7)-INDEX('TAB input'!V$72:V$121, $E7)-INDEX('TAB input'!V$126:V$175, $E7)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E7)-INDEX('TAB input'!W$72:W$121, $E7)-INDEX('TAB input'!W$126:W$175, $E7)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E7)-INDEX('TAB input'!X$72:X$121, $E7)-INDEX('TAB input'!X$126:X$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E7)-INDEX('TAB input'!Y$72:Y$121, $E7)-INDEX('TAB input'!Y$126:Y$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E7)-INDEX('TAB input'!Z$72:Z$121, $E7)-INDEX('TAB input'!Z$126:Z$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E7)-INDEX('TAB input'!AA$72:AA$121, $E7)-INDEX('TAB input'!AA$126:AA$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E7)-INDEX('TAB input'!AB$72:AB$121, $E7)-INDEX('TAB input'!AB$126:AB$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E7)-INDEX('TAB input'!AC$72:AC$121, $E7)-INDEX('TAB input'!AC$126:AC$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E7)-INDEX('TAB input'!AD$72:AD$121, $E7)-INDEX('TAB input'!AD$126:AD$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E7)-INDEX('TAB input'!AE$72:AE$121, $E7)-INDEX('TAB input'!AE$126:AE$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E7)-INDEX('TAB input'!AF$72:AF$121, $E7)-INDEX('TAB input'!AF$126:AF$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E7)-INDEX('TAB input'!AG$72:AG$121, $E7)-INDEX('TAB input'!AG$126:AG$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E7)-INDEX('TAB input'!AH$72:AH$121, $E7)-INDEX('TAB input'!AH$126:AH$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E7)-INDEX('TAB input'!AI$72:AI$121, $E7)-INDEX('TAB input'!AI$126:AI$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E7)-INDEX('TAB input'!AJ$72:AJ$121, $E7)-INDEX('TAB input'!AJ$126:AJ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E7)-INDEX('TAB input'!AK$72:AK$121, $E7)-INDEX('TAB input'!AK$126:AK$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E7)-INDEX('TAB input'!AL$72:AL$121, $E7)-INDEX('TAB input'!AL$126:AL$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E7)-INDEX('TAB input'!AM$72:AM$121, $E7)-INDEX('TAB input'!AM$126:AM$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E7)-INDEX('TAB input'!AN$72:AN$121, $E7)-INDEX('TAB input'!AN$126:AN$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E7)-INDEX('TAB input'!AO$72:AO$121, $E7)-INDEX('TAB input'!AO$126:AO$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E7)-INDEX('TAB input'!AP$72:AP$121, $E7)-INDEX('TAB input'!AP$126:AP$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E7)-INDEX('TAB input'!AQ$72:AQ$121, $E7)-INDEX('TAB input'!AQ$126:AQ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E7)-INDEX('TAB input'!AR$72:AR$121, $E7)-INDEX('TAB input'!AR$126:AR$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E7)-INDEX('TAB input'!AS$72:AS$121, $E7)-INDEX('TAB input'!AS$126:AS$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E7)-INDEX('TAB input'!AT$72:AT$121, $E7)-INDEX('TAB input'!AT$126:AT$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E7)-INDEX('TAB input'!AU$72:AU$121, $E7)-INDEX('TAB input'!AU$126:AU$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E7)-INDEX('TAB input'!AV$72:AV$121, $E7)-INDEX('TAB input'!AV$126:AV$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E7)-INDEX('TAB input'!AW$72:AW$121, $E7)-INDEX('TAB input'!AW$126:AW$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E7)-INDEX('TAB input'!AX$72:AX$121, $E7)-INDEX('TAB input'!AX$126:AX$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E7)-INDEX('TAB input'!AY$72:AY$121, $E7)-INDEX('TAB input'!AY$126:AY$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E7)-INDEX('TAB input'!AZ$72:AZ$121, $E7)-INDEX('TAB input'!AZ$126:AZ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E7)-INDEX('TAB input'!BA$72:BA$121, $E7)-INDEX('TAB input'!BA$126:BA$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E7)-INDEX('TAB input'!BB$72:BB$121, $E7)-INDEX('TAB input'!BB$126:BB$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E7)-INDEX('TAB input'!BC$72:BC$121, $E7)-INDEX('TAB input'!BC$126:BC$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E7)-INDEX('TAB input'!BD$72:BD$121, $E7)-INDEX('TAB input'!BD$126:BD$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E7)-INDEX('TAB input'!BE$72:BE$121, $E7)-INDEX('TAB input'!BE$126:BE$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E7)-INDEX('TAB input'!BF$72:BF$121, $E7)-INDEX('TAB input'!BF$126:BF$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E7)-INDEX('TAB input'!BG$72:BG$121, $E7)-INDEX('TAB input'!BG$126:BG$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E7)-INDEX('TAB input'!BH$72:BH$121, $E7)-INDEX('TAB input'!BH$126:BH$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E7)-INDEX('TAB input'!BI$72:BI$121, $E7)-INDEX('TAB input'!BI$126:BI$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E7)-INDEX('TAB input'!BJ$72:BJ$121, $E7)-INDEX('TAB input'!BJ$126:BJ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E7)-INDEX('TAB input'!BK$72:BK$121, $E7)-INDEX('TAB input'!BK$126:BK$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E7)-INDEX('TAB input'!BL$72:BL$121, $E7)-INDEX('TAB input'!BL$126:BL$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E7)-INDEX('TAB input'!BM$72:BM$121, $E7)-INDEX('TAB input'!BM$126:BM$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E7)-INDEX('TAB input'!BN$72:BN$121, $E7)-INDEX('TAB input'!BN$126:BN$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E7)-INDEX('TAB input'!BO$72:BO$121, $E7)-INDEX('TAB input'!BO$126:BO$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E7)-INDEX('TAB input'!BP$72:BP$121, $E7)-INDEX('TAB input'!BP$126:BP$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E7)-INDEX('TAB input'!BQ$72:BQ$121, $E7)-INDEX('TAB input'!BQ$126:BQ$175, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E7)-INDEX('TAB input'!BR$72:BR$121, $E7)-INDEX('TAB input'!BR$126:BR$175, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E7)-INDEX('TAB input'!BS$72:BS$121, $E7)-INDEX('TAB input'!BS$126:BS$175, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E7)-INDEX('TAB input'!BT$72:BT$121, $E7)-INDEX('TAB input'!BT$126:BT$175, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E7)-INDEX('TAB input'!BU$72:BU$121, $E7)-INDEX('TAB input'!BU$126:BU$175, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E7)-INDEX('TAB input'!BV$72:BV$121, $E7)-INDEX('TAB input'!BV$126:BV$175, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E7)-INDEX('TAB input'!BW$72:BW$121, $E7)-INDEX('TAB input'!BW$126:BW$175, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E7)-INDEX('TAB input'!BX$72:BX$121, $E7)-INDEX('TAB input'!BX$126:BX$175, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E7)-INDEX('TAB input'!BY$72:BY$121, $E7)-INDEX('TAB input'!BY$126:BY$175, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E7)-INDEX('TAB input'!BZ$72:BZ$121, $E7)-INDEX('TAB input'!BZ$126:BZ$175, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E7)-INDEX('TAB input'!CA$72:CA$121, $E7)-INDEX('TAB input'!CA$126:CA$175, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E7)-INDEX('TAB input'!CB$72:CB$121, $E7)-INDEX('TAB input'!CB$126:CB$175, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E7)-INDEX('TAB input'!CC$72:CC$121, $E7)-INDEX('TAB input'!CC$126:CC$175, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E7)-INDEX('TAB input'!CD$72:CD$121, $E7)-INDEX('TAB input'!CD$126:CD$175, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E7)-INDEX('TAB input'!CE$72:CE$121, $E7)-INDEX('TAB input'!CE$126:CE$175, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E7)-INDEX('TAB input'!CF$72:CF$121, $E7)-INDEX('TAB input'!CF$126:CF$175, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E7)-INDEX('TAB input'!CG$72:CG$121, $E7)-INDEX('TAB input'!CG$126:CG$175, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E7)-INDEX('TAB input'!CH$72:CH$121, $E7)-INDEX('TAB input'!CH$126:CH$175, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E7)-INDEX('TAB input'!CI$72:CI$121, $E7)-INDEX('TAB input'!CI$126:CI$175, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E7)-INDEX('TAB input'!CJ$72:CJ$121, $E7)-INDEX('TAB input'!CJ$126:CJ$175, $E7)","v":{"$error":"#N/A"}}]
[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, $E7))","v":8.1063931288505291},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E7)=\"\", G8, INDEX('TAB input'!H$180:H$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E7)=\"\", H8, INDEX('TAB input'!I$180:I$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E7)=\"\", I8, INDEX('TAB input'!J$180:J$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E7)=\"\", J8, INDEX('TAB input'!K$180:K$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E7)=\"\", K8, INDEX('TAB input'!L$180:L$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E7)=\"\", L8, INDEX('TAB input'!M$180:M$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E7)=\"\", M8, INDEX('TAB input'!N$180:N$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E7)=\"\", N8, INDEX('TAB input'!O$180:O$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E7)=\"\", O8, INDEX('TAB input'!P$180:P$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E7)=\"\", P8, INDEX('TAB input'!Q$180:Q$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E7)=\"\", Q8, INDEX('TAB input'!R$180:R$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E7)=\"\", R8, INDEX('TAB input'!S$180:S$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E7)=\"\", S8, INDEX('TAB input'!T$180:T$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E7)=\"\", T8, INDEX('TAB input'!U$180:U$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E7)=\"\", U8, INDEX('TAB input'!V$180:V$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E7)=\"\", V8, INDEX('TAB input'!W$180:W$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E7)=\"\", W8, INDEX('TAB input'!X$180:X$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E7)=\"\", X8, INDEX('TAB input'!Y$180:Y$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E7)=\"\", Y8, INDEX('TAB input'!Z$180:Z$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E7)=\"\", Z8, INDEX('TAB input'!AA$180:AA$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E7)=\"\", AA8, INDEX('TAB input'!AB$180:AB$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E7)=\"\", AB8, INDEX('TAB input'!AC$180:AC$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E7)=\"\", AC8, INDEX('TAB input'!AD$180:AD$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E7)=\"\", AD8, INDEX('TAB input'!AE$180:AE$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E7)=\"\", AE8, INDEX('TAB input'!AF$180:AF$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E7)=\"\", AF8, INDEX('TAB input'!AG$180:AG$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E7)=\"\", AG8, INDEX('TAB input'!AH$180:AH$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E7)=\"\", AH8, INDEX('TAB input'!AI$180:AI$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E7)=\"\", AI8, INDEX('TAB input'!AJ$180:AJ$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E7)=\"\", AJ8, INDEX('TAB input'!AK$180:AK$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E7)=\"\", AK8, INDEX('TAB input'!AL$180:AL$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E7)=\"\", AL8, INDEX('TAB input'!AM$180:AM$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E7)=\"\", AM8, INDEX('TAB input'!AN$180:AN$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E7)=\"\", AN8, INDEX('TAB input'!AO$180:AO$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E7)=\"\", AO8, INDEX('TAB input'!AP$180:AP$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E7)=\"\", AP8, INDEX('TAB input'!AQ$180:AQ$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E7)=\"\", AQ8, INDEX('TAB input'!AR$180:AR$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E7)=\"\", AR8, INDEX('TAB input'!AS$180:AS$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E7)=\"\", AS8, INDEX('TAB input'!AT$180:AT$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E7)=\"\", AT8, INDEX('TAB input'!AU$180:AU$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E7)=\"\", AU8, INDEX('TAB input'!AV$180:AV$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E7)=\"\", AV8, INDEX('TAB input'!AW$180:AW$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E7)=\"\", AW8, INDEX('TAB input'!AX$180:AX$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E7)=\"\", AX8, INDEX('TAB input'!AY$180:AY$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E7)=\"\", AY8, INDEX('TAB input'!AZ$180:AZ$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E7)=\"\", AZ8, INDEX('TAB input'!BA$180:BA$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E7)=\"\", BA8, INDEX('TAB input'!BB$180:BB$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E7)=\"\", BB8, INDEX('TAB input'!BC$180:BC$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E7)=\"\", BC8, INDEX('TAB input'!BD$180:BD$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E7)=\"\", BD8, INDEX('TAB input'!BE$180:BE$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E7)=\"\", BE8, INDEX('TAB input'!BF$180:BF$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E7)=\"\", BF8, INDEX('TAB input'!BG$180:BG$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E7)=\"\", BG8, INDEX('TAB input'!BH$180:BH$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E7)=\"\", BH8, INDEX('TAB input'!BI$180:BI$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E7)=\"\", BI8, INDEX('TAB input'!BJ$180:BJ$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E7)=\"\", BJ8, INDEX('TAB input'!BK$180:BK$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E7)=\"\", BK8, INDEX('TAB input'!BL$180:BL$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E7)=\"\", BL8, INDEX('TAB input'!BM$180:BM$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E7)=\"\", BM8, INDEX('TAB input'!BN$180:BN$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E7)=\"\", BN8, INDEX('TAB input'!BO$180:BO$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E7)=\"\", BO8, INDEX('TAB input'!BP$180:BP$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E7)=\"\", BP8, INDEX('TAB input'!BQ$180:BQ$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E7)=\"\", BQ8, INDEX('TAB input'!BR$180:BR$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E7)=\"\", BR8, INDEX('TAB input'!BS$180:BS$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E7)=\"\", BS8, INDEX('TAB input'!BT$180:BT$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E7)=\"\", BT8, INDEX('TAB input'!BU$180:BU$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E7)=\"\", BU8, INDEX('TAB input'!BV$180:BV$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E7)=\"\", BV8, INDEX('TAB input'!BW$180:BW$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E7)=\"\", BW8, INDEX('TAB input'!BX$180:BX$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E7)=\"\", BX8, INDEX('TAB input'!BY$180:BY$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E7)=\"\", BY8, INDEX('TAB input'!BZ$180:BZ$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E7)=\"\", BZ8, INDEX('TAB input'!CA$180:CA$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E7)=\"\", CA8, INDEX('TAB input'!CB$180:CB$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E7)=\"\", CB8, INDEX('TAB input'!CC$180:CC$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E7)=\"\", CC8, INDEX('TAB input'!CD$180:CD$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E7)=\"\", CD8, INDEX('TAB input'!CE$180:CE$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E7)=\"\", CE8, INDEX('TAB input'!CF$180:CF$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E7)=\"\", CF8, INDEX('TAB input'!CG$180:CG$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E7)=\"\", CG8, INDEX('TAB input'!CH$180:CH$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E7)=\"\", CH8, INDEX('TAB input'!CI$180:CI$229, $E7))","v":12.5},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E7)=\"\", CI8, INDEX('TAB input'!CJ$180:CJ$229, $E7))","v":12.5}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E7)=0, G9, INDEX('TAB input'!H$233:H$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E7)=0, H9, INDEX('TAB input'!I$233:I$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E7)=0, I9, INDEX('TAB input'!J$233:J$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E7)=0, J9, INDEX('TAB input'!K$233:K$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E7)=0, K9, INDEX('TAB input'!L$233:L$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E7)=0, L9, INDEX('TAB input'!M$233:M$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E7)=0, M9, INDEX('TAB input'!N$233:N$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E7)=0, N9, INDEX('TAB input'!O$233:O$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E7)=0, O9, INDEX('TAB input'!P$233:P$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E7)=0, P9, INDEX('TAB input'!Q$233:Q$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E7)=0, Q9, INDEX('TAB input'!R$233:R$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E7)=0, R9, INDEX('TAB input'!S$233:S$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E7)=0, S9, INDEX('TAB input'!T$233:T$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E7)=0, T9, INDEX('TAB input'!U$233:U$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E7)=0, U9, INDEX('TAB input'!V$233:V$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E7)=0, V9, INDEX('TAB input'!W$233:W$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E7)=0, W9, INDEX('TAB input'!X$233:X$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E7)=0, X9, INDEX('TAB input'!Y$233:Y$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E7)=0, Y9, INDEX('TAB input'!Z$233:Z$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E7)=0, Z9, INDEX('TAB input'!AA$233:AA$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E7)=0, AA9, INDEX('TAB input'!AB$233:AB$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E7)=0, AB9, INDEX('TAB input'!AC$233:AC$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E7)=0, AC9, INDEX('TAB input'!AD$233:AD$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E7)=0, AD9, INDEX('TAB input'!AE$233:AE$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E7)=0, AE9, INDEX('TAB input'!AF$233:AF$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E7)=0, AF9, INDEX('TAB input'!AG$233:AG$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E7)=0, AG9, INDEX('TAB input'!AH$233:AH$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E7)=0, AH9, INDEX('TAB input'!AI$233:AI$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E7)=0, AI9, INDEX('TAB input'!AJ$233:AJ$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E7)=0, AJ9, INDEX('TAB input'!AK$233:AK$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E7)=0, AK9, INDEX('TAB input'!AL$233:AL$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E7)=0, AL9, INDEX('TAB input'!AM$233:AM$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E7)=0, AM9, INDEX('TAB input'!AN$233:AN$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E7)=0, AN9, INDEX('TAB input'!AO$233:AO$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E7)=0, AO9, INDEX('TAB input'!AP$233:AP$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E7)=0, AP9, INDEX('TAB input'!AQ$233:AQ$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E7)=0, AQ9, INDEX('TAB input'!AR$233:AR$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E7)=0, AR9, INDEX('TAB input'!AS$233:AS$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E7)=0, AS9, INDEX('TAB input'!AT$233:AT$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E7)=0, AT9, INDEX('TAB input'!AU$233:AU$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E7)=0, AU9, INDEX('TAB input'!AV$233:AV$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E7)=0, AV9, INDEX('TAB input'!AW$233:AW$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E7)=0, AW9, INDEX('TAB input'!AX$233:AX$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E7)=0, AX9, INDEX('TAB input'!AY$233:AY$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E7)=0, AY9, INDEX('TAB input'!AZ$233:AZ$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E7)=0, AZ9, INDEX('TAB input'!BA$233:BA$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E7)=0, BA9, INDEX('TAB input'!BB$233:BB$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E7)=0, BB9, INDEX('TAB input'!BC$233:BC$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E7)=0, BC9, INDEX('TAB input'!BD$233:BD$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E7)=0, BD9, INDEX('TAB input'!BE$233:BE$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E7)=0, BE9, INDEX('TAB input'!BF$233:BF$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E7)=0, BF9, INDEX('TAB input'!BG$233:BG$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E7)=0, BG9, INDEX('TAB input'!BH$233:BH$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E7)=0, BH9, INDEX('TAB input'!BI$233:BI$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E7)=0, BI9, INDEX('TAB input'!BJ$233:BJ$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E7)=0, BJ9, INDEX('TAB input'!BK$233:BK$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E7)=0, BK9, INDEX('TAB input'!BL$233:BL$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E7)=0, BL9, INDEX('TAB input'!BM$233:BM$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E7)=0, BM9, INDEX('TAB input'!BN$233:BN$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E7)=0, BN9, INDEX('TAB input'!BO$233:BO$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E7)=0, BO9, INDEX('TAB input'!BP$233:BP$282, $E7))","v":15},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E7)=0, BP9, INDEX('TAB input'!BQ$233:BQ$282, $E7))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E7)=0, BQ9, INDEX('TAB input'!BR$233:BR$282, $E7))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E7)=0, BR9, INDEX('TAB input'!BS$233:BS$282, $E7))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E7)=0, BS9, INDEX('TAB input'!BT$233:BT$282, $E7))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E7)=0, BT9, INDEX('TAB input'!BU$233:BU$282, $E7))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E7)=0, BU9, INDEX('TAB input'!BV$233:BV$282, $E7))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E7)=0, BV9, INDEX('TAB input'!BW$233:BW$282, $E7))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E7)=0, BW9, INDEX('TAB input'!BX$233:BX$282, $E7))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E7)=0, BX9, INDEX('TAB input'!BY$233:BY$282, $E7))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E7)=0, BY9, INDEX('TAB input'!BZ$233:BZ$282, $E7))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E7)=0, BZ9, INDEX('TAB input'!CA$233:CA$282, $E7))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E7)=0, CA9, INDEX('TAB input'!CB$233:CB$282, $E7))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E7)=0, CB9, INDEX('TAB input'!CC$233:CC$282, $E7))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E7)=0, CC9, INDEX('TAB input'!CD$233:CD$282, $E7))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E7)=0, CD9, INDEX('TAB input'!CE$233:CE$282, $E7))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E7)=0, CE9, INDEX('TAB input'!CF$233:CF$282, $E7))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E7)=0, CF9, INDEX('TAB input'!CG$233:CG$282, $E7))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E7)=0, CG9, INDEX('TAB input'!CH$233:CH$282, $E7))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E7)=0, CH9, INDEX('TAB input'!CI$233:CI$282, $E7))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E7)=0, CI9, INDEX('TAB input'!CJ$233:CJ$282, $E7))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E7)","v":1.6050153502046476},{"$f":"INDEX('TAB input'!I$72:I$121, $E7)","v":1.5309291346290375},{"$f":"INDEX('TAB input'!J$72:J$121, $E7)","v":0.44880704078038663},{"$f":"INDEX('TAB input'!K$72:K$121, $E7)","v":1.1592483500000001},{"$f":"INDEX('TAB input'!L$72:L$121, $E7)","v":1.5228009500000002},{"$f":"INDEX('TAB input'!M$72:M$121, $E7)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E7)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E7)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E7)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E7)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E7)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E7)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E7)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E7)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E7)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E7)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$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, $E7)","v":31.860470050759336},{"$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, $E7)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$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, $E7)","v":10.261621038255587},{"$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, $E7)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E7)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E7)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E7)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E7)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E7)","v":12.696985270023493},{"$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, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E7)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E7)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$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$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!G$446:G$495, $E7)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E7)=\"\", G15, INDEX('TAB input'!H$446:H$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E7)=\"\", H15, INDEX('TAB input'!I$446:I$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E7)=\"\", I15, INDEX('TAB input'!J$446:J$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E7)=\"\", J15, INDEX('TAB input'!K$446:K$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E7)=\"\", K15, INDEX('TAB input'!L$446:L$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E7)=\"\", L15, INDEX('TAB input'!M$446:M$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E7)=\"\", M15, INDEX('TAB input'!N$446:N$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E7)=\"\", N15, INDEX('TAB input'!O$446:O$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E7)=\"\", O15, INDEX('TAB input'!P$446:P$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E7)=\"\", P15, INDEX('TAB input'!Q$446:Q$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E7)=\"\", Q15, INDEX('TAB input'!R$446:R$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E7)=\"\", R15, INDEX('TAB input'!S$446:S$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E7)=\"\", S15, INDEX('TAB input'!T$446:T$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E7)=\"\", T15, INDEX('TAB input'!U$446:U$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E7)=\"\", U15, INDEX('TAB input'!V$446:V$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E7)=\"\", V15, INDEX('TAB input'!W$446:W$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E7)=\"\", W15, INDEX('TAB input'!X$446:X$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E7)=\"\", X15, INDEX('TAB input'!Y$446:Y$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E7)=\"\", Y15, INDEX('TAB input'!Z$446:Z$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E7)=\"\", Z15, INDEX('TAB input'!AA$446:AA$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E7)=\"\", AA15, INDEX('TAB input'!AB$446:AB$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E7)=\"\", AB15, INDEX('TAB input'!AC$446:AC$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E7)=\"\", AC15, INDEX('TAB input'!AD$446:AD$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E7)=\"\", AD15, INDEX('TAB input'!AE$446:AE$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E7)=\"\", AE15, INDEX('TAB input'!AF$446:AF$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E7)=\"\", AF15, INDEX('TAB input'!AG$446:AG$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E7)=\"\", AG15, INDEX('TAB input'!AH$446:AH$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E7)=\"\", AH15, INDEX('TAB input'!AI$446:AI$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E7)=\"\", AI15, INDEX('TAB input'!AJ$446:AJ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E7)=\"\", AJ15, INDEX('TAB input'!AK$446:AK$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E7)=\"\", AK15, INDEX('TAB input'!AL$446:AL$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E7)=\"\", AL15, INDEX('TAB input'!AM$446:AM$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E7)=\"\", AM15, INDEX('TAB input'!AN$446:AN$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E7)=\"\", AN15, INDEX('TAB input'!AO$446:AO$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E7)=\"\", AO15, INDEX('TAB input'!AP$446:AP$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E7)=\"\", AP15, INDEX('TAB input'!AQ$446:AQ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E7)=\"\", AQ15, INDEX('TAB input'!AR$446:AR$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E7)=\"\", AR15, INDEX('TAB input'!AS$446:AS$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E7)=\"\", AS15, INDEX('TAB input'!AT$446:AT$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E7)=\"\", AT15, INDEX('TAB input'!AU$446:AU$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E7)=\"\", AU15, INDEX('TAB input'!AV$446:AV$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E7)=\"\", AV15, INDEX('TAB input'!AW$446:AW$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E7)=\"\", AW15, INDEX('TAB input'!AX$446:AX$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E7)=\"\", AX15, INDEX('TAB input'!AY$446:AY$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E7)=\"\", AY15, INDEX('TAB input'!AZ$446:AZ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E7)=\"\", AZ15, INDEX('TAB input'!BA$446:BA$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E7)=\"\", BA15, INDEX('TAB input'!BB$446:BB$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E7)=\"\", BB15, INDEX('TAB input'!BC$446:BC$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E7)=\"\", BC15, INDEX('TAB input'!BD$446:BD$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E7)=\"\", BD15, INDEX('TAB input'!BE$446:BE$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E7)=\"\", BE15, INDEX('TAB input'!BF$446:BF$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E7)=\"\", BF15, INDEX('TAB input'!BG$446:BG$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E7)=\"\", BG15, INDEX('TAB input'!BH$446:BH$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E7)=\"\", BH15, INDEX('TAB input'!BI$446:BI$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E7)=\"\", BI15, INDEX('TAB input'!BJ$446:BJ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E7)=\"\", BJ15, INDEX('TAB input'!BK$446:BK$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E7)=\"\", BK15, INDEX('TAB input'!BL$446:BL$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E7)=\"\", BL15, INDEX('TAB input'!BM$446:BM$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E7)=\"\", BM15, INDEX('TAB input'!BN$446:BN$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E7)=\"\", BN15, INDEX('TAB input'!BO$446:BO$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E7)=\"\", BO15, INDEX('TAB input'!BP$446:BP$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E7)=\"\", BP15, INDEX('TAB input'!BQ$446:BQ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E7)=\"\", BQ15, INDEX('TAB input'!BR$446:BR$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E7)=\"\", BR15, INDEX('TAB input'!BS$446:BS$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E7)=\"\", BS15, INDEX('TAB input'!BT$446:BT$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E7)=\"\", BT15, INDEX('TAB input'!BU$446:BU$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E7)=\"\", BU15, INDEX('TAB input'!BV$446:BV$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E7)=\"\", BV15, INDEX('TAB input'!BW$446:BW$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E7)=\"\", BW15, INDEX('TAB input'!BX$446:BX$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E7)=\"\", BX15, INDEX('TAB input'!BY$446:BY$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E7)=\"\", BY15, INDEX('TAB input'!BZ$446:BZ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E7)=\"\", BZ15, INDEX('TAB input'!CA$446:CA$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E7)=\"\", CA15, INDEX('TAB input'!CB$446:CB$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E7)=\"\", CB15, INDEX('TAB input'!CC$446:CC$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E7)=\"\", CC15, INDEX('TAB input'!CD$446:CD$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E7)=\"\", CD15, INDEX('TAB input'!CE$446:CE$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E7)=\"\", CE15, INDEX('TAB input'!CF$446:CF$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E7)=\"\", CF15, INDEX('TAB input'!CG$446:CG$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E7)=\"\", CG15, INDEX('TAB input'!CH$446:CH$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E7)=\"\", CH15, INDEX('TAB input'!CI$446:CI$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E7)=\"\", CI15, INDEX('TAB input'!CJ$446:CJ$495, $E7))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$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":29.724185354604355},{"$f":"IF(OFFSET($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":29.724185354604355},{"$f":"IF(OFFSET($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":29.724185354604355},{"$f":"IF(OFFSET($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":29.724185354604355},{"$f":"IF(OFFSET($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":29.724185354604355},{"$f":"IF(OFFSET($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":29.724185354604355},{"$f":"IF(OFFSET($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":29.724185354604355},{"$f":"IF(OFFSET($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":29.724185354604355},{"$f":"IF(OFFSET($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":3.1624490824094664},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>V$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:U18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>U$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:U18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:U18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>W$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:V18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>V$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:V18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:V18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>X$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:W18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>W$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:W18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:W18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>Y$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:X18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>X$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:X18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:X18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>Z$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Y18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>Y$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:Y18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Y18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AA$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Z18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>Z$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:Z18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:Z18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AB$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AA18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AA$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AA18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AA18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AC$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AB18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AB$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AB18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AB18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AD$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AC18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AC$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AC18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AC18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AE$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AD18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AD$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AD18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AD18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AF$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AE18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AE$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AE18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AE18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AG$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AF18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AF$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AF18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AF18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AH$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AG18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AG$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AG18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AG18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AI$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AH18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AH$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AH18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AH18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AJ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AI18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AI$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AI18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AI18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AK$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AJ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AJ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AJ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AJ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AL$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AK18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AK$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AK18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AK18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AM$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AL18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AL$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AL18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AL18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AN$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AM18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AM$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AM18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AM18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AO$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AN18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AN$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AN18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AN18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AP$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AO18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AO$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AO18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AO18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AQ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AP18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AP$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AP18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AP18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AR$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AQ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AQ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AQ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AQ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AS$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AR18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AR$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AR18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AR18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AT$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AS18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AS$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AS18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AS18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AU$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AT18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AT$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AT18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AT18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AV$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AU18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AU$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AU18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AU18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AW$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AV18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AV$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AV18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AV18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AX$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AW18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AW$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AW18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AW18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AY$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AX18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AX$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AX18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AX18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>AZ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AY18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AY$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AY18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AY18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BA$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AZ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>AZ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:AZ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:AZ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BB$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BA18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BA$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BA18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BA18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BC$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BB18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BB$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BB18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BB18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BD$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BC18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BC$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BC18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BC18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BE$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BD18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BD$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BD18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BD18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BF$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BE18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BE$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BE18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BE18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BG$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BF18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BF$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BF18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BF18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BH$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BG18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BG$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BG18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BG18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BI$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BH18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BH$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BH18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BH18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BJ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BI18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BI$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BI18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BI18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BK$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BJ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BJ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BJ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BJ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BL$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BK18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BK$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BK18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BK18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BM$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BL18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BL$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BL18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BL18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BN$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BM18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BM$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BM18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BM18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BO$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BN18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BN$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BN18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BN18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BP$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BO18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BO$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BO18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BO18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BQ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BP18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BP$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BP18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BP18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BR$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BQ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BQ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BQ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BQ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BS$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BR18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BR$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BR18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BR18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BT$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BS18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BS$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BS18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BS18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BU$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BT18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BT$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BT18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BT18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BV$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BU18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BU$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BU18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BU18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BW$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BV18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BV$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BV18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BV18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BX$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BW18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BW$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BW18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BW18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BY$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BX18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BX$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BX18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BX18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>BZ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BY18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BY$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BY18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BY18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CA$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BZ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>BZ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:BZ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:BZ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CB$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CA18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CA$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CA18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CA18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CC$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CB18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CB$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CB18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CB18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CD$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CC18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CC$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CC18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CC18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CE$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CD18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CD$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CD18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CD18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CF$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CE18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CE$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CE18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CE18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CG$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CF18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CF$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CF18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CF18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CH$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CG18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CG$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CG18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CG18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CI$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CH18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CH$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CH18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CH18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CJ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CI18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CI$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CI18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CI18))))","v":0}]
[null,null,null,null,{"$f":"E18+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E19)","v":"Depreciation of net capex 2022-23"},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":2.1189016812120256},{"$f":"IF(OFFSET($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":1.7798774122181016},{"$f":"IF(OFFSET($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":1.4950970262632055},{"$f":"IF(OFFSET($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":1.2558815020610927},{"$f":"IF(OFFSET($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":1.0549404617313178},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>N$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:M19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>M$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:M19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:M19))))","v":0.88614998785430688},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>O$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:N19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>N$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:N19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:N19))))","v":0.74436598979761781},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>P$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:O19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>O$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:O19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:O19))))","v":0.62526743142999885},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>Q$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:P19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>P$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:P19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:P19))))","v":0.52522464240119915},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>R$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Q19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>Q$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:Q19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Q19))))","v":0.44118869961700741},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>S$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:R19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>R$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:R19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:R19))))","v":0.37059850767828606},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>T$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:S19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>S$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:S19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:S19))))","v":0.31130274644976025},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>U$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:T19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>T$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:T19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:T19))))","v":0.26149430701779863},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>V$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:U19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>U$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:U19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:U19))))","v":0.21965521789495085},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>W$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:V19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>V$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:V19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:V19))))","v":0.18451038303175862},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>X$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:W19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>W$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:W19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:W19))))","v":0.96867951091673277},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>Y$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:X19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>X$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:X19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:X19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>Z$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Y19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>Y$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:Y19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Y19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AA$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Z19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>Z$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:Z19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:Z19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>AB$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AA19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>AA$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:AA19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:AA19))))","v":0},{"$f":"IF(OFFSET($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}]
[null,null,null,null,{"$f":"E19+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E20)","v":"Depreciation of net capex 2023-24"},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":2.819927624129968},{"$f":"IF(OFFSET($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":2.3687392042691733},{"$f":"IF(OFFSET($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":1.9897409315861054},{"$f":"IF(OFFSET($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":1.6713823825323286},{"$f":"IF(OFFSET($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":1.4039612013271558},{"$f":"IF(OFFSET($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":1.1793274091148109},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>P$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:O20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>O$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:O20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:O20))))","v":0.99063502365644129},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>Q$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:P20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>P$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:P20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:P20))))","v":0.83213341987141065},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>R$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Q20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>Q$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:Q20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Q20))))","v":0.69899207269198482},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>S$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:R20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>R$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:R20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:R20))))","v":0.58715334106126738},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>T$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:S20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>S$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:S20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:S20))))","v":0.49320880649146459},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>U$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:T20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>T$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:T20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:T20))))","v":0.41429539745283023},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>V$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:U20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>U$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:U20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:U20))))","v":0.34800813386037732},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>W$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:V20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>V$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:V20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:V20))))","v":0.29232683244271696},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>X$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:W20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>W$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:W20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:W20))))","v":0.24555453925188203},{"$f":"IF(OFFSET($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":1.289161331072382},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>Z$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Y20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>Y$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:Y20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Y20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AA$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Z20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>Z$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:Z20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:Z20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AB$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AA20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AA$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AA20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AA20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>AC$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AB20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>AB$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:AB20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:AB20))))","v":0},{"$f":"IF(OFFSET($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}]
[null,null,null,null,{"$f":"E20+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E21)","v":"Depreciation of net capex 2024-25"},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":3.3539503061992231},{"$f":"IF(OFFSET($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":2.8173182572073472},{"$f":"IF(OFFSET($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":2.3665473360541718},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>N$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:M21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>M$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:M21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:M21))))","v":1.9878997622855041},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>O$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:N21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>N$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:N21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:N21))))","v":1.6698358003198235},{"$f":"IF(OFFSET($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":1.4026620722686516},{"$f":"IF(OFFSET($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":1.1782361407056674},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>R$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Q21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>Q$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:Q21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Q21))))","v":0.98971835819276066},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>S$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:R21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>R$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:R21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:R21))))","v":0.83136342088191895},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>T$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:S21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>S$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:S21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:S21))))","v":0.69834527354081222},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>U$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:T21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>T$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:T21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:T21))))","v":0.58661002977428212},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>V$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:U21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>U$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:U21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:U21))))","v":0.49275242501039712},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>W$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:V21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>V$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:V21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:V21))))","v":0.41391203700873347},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>X$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:W21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>W$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:W21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:W21))))","v":0.34768611108733638},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>Y$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:X21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>X$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:X21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:X21))))","v":0.29205633331336228},{"$f":"IF(OFFSET($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":1.5332957498951529},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AA$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Z21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>Z$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:Z21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:Z21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AB$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AA21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AA$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AA21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AA21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AC$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AB21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AB$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AB21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AB21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>AD$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AC21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>AC$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:AC21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:AC21))))","v":0},{"$f":"IF(OFFSET($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}]
[null,null,null,null,{"$f":"E21+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E22)","v":"Depreciation of net capex 2025-26"},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":4.2689108239999998},{"$f":"IF(OFFSET($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":3.5858850921600003},{"$f":"IF(OFFSET($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":3.0121434774144},{"$f":"IF(OFFSET($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":2.530200521028096},{"$f":"IF(OFFSET($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":2.1253684376636008},{"$f":"IF(OFFSET($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":1.7853094876374245},{"$f":"IF(OFFSET($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":1.4996599696154369},{"$f":"IF(OFFSET($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":1.259714374476967},{"$f":"IF(OFFSET($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":1.0581600745606523},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>U$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:T22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>T$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:T22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:T22))))","v":0.88885446263094758},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>V$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:U22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>U$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:U22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:U22))))","v":0.74663774860999577},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>W$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:V22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>V$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:V22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:V22))))","v":0.62717570883239659},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>X$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:W22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>W$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:W22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:W22))))","v":0.52682759541921309},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>Y$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:X22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>X$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:X22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:X22))))","v":0.442535180152139},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>Z$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Y22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>Y$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:Y22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:Y22))))","v":0.37172955132779689},{"$f":"IF(OFFSET($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":1.9515801444709346},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AB$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AA22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AA$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AA22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AA22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AC$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AB22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AB$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AB22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AB22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AD$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AC22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AC$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AC22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AC22))))","v":0},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>AE$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AD22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>AD$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:AD22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:AD22))))","v":0},{"$f":"IF(OFFSET($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}]
[null,null,null,null,{"$f":"E22+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E23)","v":"Depreciation of net capex 2026-27"},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":5.3040972880000004},{"$f":"IF(OFFSET($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":4.4554417219199998},{"$f":"IF(OFFSET($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":3.7425710464128001},{"$f":"IF(OFFSET($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":3.1437596789867519},{"$f":"IF(OFFSET($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":2.6407581303488716},{"$f":"IF(OFFSET($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":2.2182368294930526},{"$f":"IF(OFFSET($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":1.8633189367741643},{"$f":"IF(OFFSET($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":1.5651879068902981},{"$f":"IF(OFFSET($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":1.3147578417878503},{"$f":"IF(OFFSET($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":1.104396587101794},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>W$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:V23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>V$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:V23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:V23))))","v":0.92769313316550717},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>X$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:W23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>W$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:W23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:W23))))","v":0.77926223185902588},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>Y$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:X23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>X$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:X23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:X23))))","v":0.65458027476158176},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>Z$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Y23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>Y$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:Y23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Y23))))","v":0.54984743079972875},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AA$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Z23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>Z$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:Z23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:Z23))))","v":0.46187184187177194},{"$f":"IF(OFFSET($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":2.424827169826802},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AC$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AB23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AB$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AB23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AB23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AD$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AC23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AC$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AC23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AC23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AE$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AD23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AD$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AD23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AD23))))","v":0},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>AF$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AE23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>AE$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:AE23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:AE23))))","v":0},{"$f":"IF(OFFSET($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}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E19)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>I$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:H26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>H$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:H26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:H26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>J$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:I26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>I$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:I26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:I26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>K$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:J26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>J$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:J26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:J26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>L$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:K26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>K$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:K26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:K26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>M$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:L26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>L$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:L26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:L26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>N$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:M26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>M$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:M26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:M26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>O$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:N26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>N$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:N26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:N26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>P$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:O26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>O$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:O26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:O26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>Q$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:P26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>P$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:P26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:P26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>R$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:Q26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Q$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:Q26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:Q26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>S$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:R26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>R$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:R26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:R26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>T$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:S26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>S$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:S26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:S26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>U$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:T26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>T$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:T26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:T26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>V$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:U26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>U$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:U26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:U26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>W$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:V26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>V$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:V26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:V26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>X$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:W26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>W$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:W26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:W26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>Y$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:X26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>X$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:X26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:X26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>Z$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:Y26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Y$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:Y26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:Y26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AA$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:Z26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Z$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:Z26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:Z26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AB$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AA26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AA$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AA26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AA26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AC$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AB26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AB$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AB26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AB26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AD$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AC26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AC$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AC26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AC26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AE$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AD26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AD$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AD26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AD26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AF$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AE26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AE$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AE26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AE26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AG$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AF26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AF$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AF26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AF26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AH$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AG26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AG$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AG26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AG26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AI$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AH26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AH$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AH26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AH26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AJ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AI26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AI$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AI26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AI26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AK$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AJ26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AJ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AJ26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AJ26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AL$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AK26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AK$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AK26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AK26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AM$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AL26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AL$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AL26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AL26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AN$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AM26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AM$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AM26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AM26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AO$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AN26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AN$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AN26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AN26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AP$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AO26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AO$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AO26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AO26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AQ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AP26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AP$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AP26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AP26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AR$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AQ26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AQ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AQ26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AQ26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AS$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AR26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AR$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AR26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AR26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AT$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AS26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AS$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AS26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AS26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AU$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AT26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AT$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AT26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AT26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AV$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AU26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AU$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AU26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AU26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AW$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AV26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AV$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AV26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AV26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AX$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AW26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AW$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AW26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AW26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AY$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AX26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AX$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AX26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AX26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>AZ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AY26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AY$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AY26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AY26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BA$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:AZ26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AZ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AZ26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AZ26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BB$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BA26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BA$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BA26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BA26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BC$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BB26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BB$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BB26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BB26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BD$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BC26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BC$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BC26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BC26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BE$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BD26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BD$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BD26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BD26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BF$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BE26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BE$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BE26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BE26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BG$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BF26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BF$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BF26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BF26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BH$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BG26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BG$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BG26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BG26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BI$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BH26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BH$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BH26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BH26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BJ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BI26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BI$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BI26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BI26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BK$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BJ26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BJ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BJ26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BJ26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BL$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BK26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BK$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BK26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BK26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BM$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BL26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BL$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BL26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BL26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BN$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BM26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BM$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BM26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BM26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BO$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BN26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BN$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BN26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BN26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BP$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BO26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BO$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BO26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BO26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BQ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BP26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BP$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BP26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BP26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BR$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BQ26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BQ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BQ26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BQ26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BS$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BR26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BR$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BR26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BR26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BT$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BS26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BS$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BS26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BS26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BU$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BT26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BT$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BT26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BT26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BV$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BU26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BU$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BU26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BU26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BW$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BV26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BV$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BV26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BV26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BX$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BW26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BW$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BW26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BW26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BY$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BX26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BX$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BX26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BX26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>BZ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BY26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BY$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BY26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BY26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CA$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:BZ26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BZ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BZ26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BZ26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CB$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:CA26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CA$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CA26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CA26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CC$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:CB26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CB$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CB26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CB26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CD$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:CC26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CC$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CC26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CC26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CE$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:CD26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CD$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CD26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CD26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CF$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:CE26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CE$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CE26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CE26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CG$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:CF26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CF$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CF26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CF26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CH$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:CG26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CG$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CG26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CG26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CI$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:CH26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CH$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CH26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CH26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CJ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:CI26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CI$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CI26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CI26))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E20)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>J$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:I27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>I$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:I27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:I27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>K$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:J27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>J$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:J27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:J27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>L$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:K27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>K$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:K27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:K27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>M$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:L27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>L$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:L27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:L27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>N$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:M27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>M$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:M27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:M27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>O$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:N27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>N$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:N27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:N27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>P$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:O27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>O$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:O27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:O27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>Q$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:P27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>P$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:P27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:P27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>R$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:Q27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Q$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:Q27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:Q27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>S$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:R27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>R$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:R27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:R27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>T$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:S27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>S$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:S27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:S27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>U$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:T27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>T$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:T27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:T27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>V$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:U27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>U$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:U27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:U27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>W$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:V27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>V$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:V27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:V27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>X$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:W27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>W$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:W27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:W27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>Y$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:X27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>X$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:X27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:X27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>Z$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:Y27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Y$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:Y27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:Y27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AA$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:Z27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Z$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:Z27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:Z27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AB$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AA27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AA$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AA27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AA27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AC$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AB27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AB$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AB27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AB27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AD$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AC27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AC$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AC27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AC27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AE$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AD27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AD$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AD27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AD27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AF$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AE27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AE$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AE27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AE27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AG$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AF27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AF$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AF27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AF27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AH$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AG27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AG$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AG27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AG27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AI$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AH27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AH$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AH27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AH27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AJ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AI27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AI$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AI27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AI27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AK$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AJ27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AJ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AJ27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AJ27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AL$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AK27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AK$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AK27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AK27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AM$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AL27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AL$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AL27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AL27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AN$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AM27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AM$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AM27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AM27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AO$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AN27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AN$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AN27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AN27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AP$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AO27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AO$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AO27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AO27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AQ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AP27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AP$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AP27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AP27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AR$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AQ27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AQ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AQ27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AQ27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AS$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AR27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AR$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AR27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AR27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AT$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AS27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AS$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AS27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AS27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AU$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AT27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AT$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AT27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AT27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AV$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AU27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AU$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AU27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AU27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AW$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AV27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AV$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AV27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AV27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AX$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AW27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AW$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AW27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AW27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AY$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AX27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AX$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AX27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AX27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>AZ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AY27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AY$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AY27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AY27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BA$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:AZ27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AZ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AZ27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AZ27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BB$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BA27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BA$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BA27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BA27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BC$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BB27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BB$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BB27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BB27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BD$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BC27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BC$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BC27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BC27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BE$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BD27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BD$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BD27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BD27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BF$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BE27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BE$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BE27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BE27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BG$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BF27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BF$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BF27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BF27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BH$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BG27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BG$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BG27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BG27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BI$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BH27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BH$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BH27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BH27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BJ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BI27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BI$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BI27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BI27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BK$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BJ27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BJ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BJ27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BJ27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BL$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BK27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BK$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BK27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BK27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BM$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BL27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BL$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BL27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BL27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BN$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BM27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BM$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BM27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BM27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BO$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BN27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BN$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BN27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BN27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BP$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BO27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BO$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BO27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BO27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BQ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BP27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BP$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BP27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BP27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BR$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BQ27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BQ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BQ27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BQ27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BS$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BR27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BR$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BR27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BR27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BT$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BS27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BS$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BS27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BS27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BU$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BT27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BT$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BT27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BT27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BV$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BU27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BU$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BU27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BU27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BW$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BV27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BV$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BV27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BV27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BX$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BW27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BW$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BW27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BW27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BY$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BX27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BX$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BX27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BX27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>BZ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BY27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BY$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BY27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BY27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CA$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:BZ27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BZ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BZ27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BZ27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CB$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:CA27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CA$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CA27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CA27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CC$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:CB27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CB$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CB27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CB27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CD$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:CC27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CC$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CC27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CC27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CE$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:CD27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CD$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CD27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CD27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CF$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:CE27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CE$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CE27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CE27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CG$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:CF27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CF$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CF27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CF27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CH$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:CG27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CG$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CG27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CG27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CI$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:CH27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CH$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CH27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CH27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CJ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:CI27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CI$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CI27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CI27))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E21)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>K$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:J28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>J$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:J28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:J28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>L$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:K28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>K$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:K28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:K28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>M$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:L28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>L$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:L28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:L28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>N$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:M28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>M$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:M28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:M28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>O$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:N28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>N$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:N28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:N28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>P$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:O28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>O$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:O28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:O28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>Q$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:P28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>P$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:P28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:P28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>R$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:Q28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Q$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:Q28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:Q28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>S$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:R28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>R$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:R28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:R28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>T$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:S28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>S$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:S28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:S28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>U$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:T28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>T$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:T28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:T28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>V$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:U28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>U$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:U28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:U28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>W$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:V28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>V$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:V28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:V28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>X$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:W28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>W$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:W28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:W28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>Y$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:X28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>X$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:X28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:X28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>Z$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:Y28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Y$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:Y28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:Y28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AA$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:Z28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Z$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:Z28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:Z28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AB$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AA28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AA$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AA28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AA28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AC$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AB28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AB$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AB28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AB28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AD$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AC28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AC$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AC28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AC28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AE$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AD28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AD$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AD28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AD28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AF$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AE28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AE$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AE28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AE28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AG$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AF28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AF$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AF28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AF28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AH$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AG28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AG$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AG28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AG28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AI$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AH28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AH$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AH28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AH28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AJ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AI28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AI$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AI28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AI28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AK$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AJ28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AJ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AJ28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AJ28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AL$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AK28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AK$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AK28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AK28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AM$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AL28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AL$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AL28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AL28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AN$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AM28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AM$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AM28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AM28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AO$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AN28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AN$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AN28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AN28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AP$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AO28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AO$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AO28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AO28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AQ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AP28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AP$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AP28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AP28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AR$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AQ28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AQ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AQ28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AQ28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AS$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AR28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AR$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AR28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AR28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AT$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AS28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AS$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AS28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AS28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AU$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AT28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AT$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AT28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AT28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AV$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AU28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AU$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AU28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AU28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AW$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AV28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AV$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AV28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AV28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AX$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AW28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AW$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AW28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AW28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AY$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AX28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AX$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AX28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AX28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>AZ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AY28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AY$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AY28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AY28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BA$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:AZ28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AZ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AZ28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AZ28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BB$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BA28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BA$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BA28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BA28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BC$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BB28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BB$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BB28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BB28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BD$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BC28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BC$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BC28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BC28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BE$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BD28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BD$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BD28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BD28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BF$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BE28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BE$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BE28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BE28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BG$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BF28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BF$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BF28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BF28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BH$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BG28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BG$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BG28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BG28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BI$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BH28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BH$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BH28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BH28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BJ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BI28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BI$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BI28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BI28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BK$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BJ28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BJ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BJ28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BJ28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BL$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BK28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BK$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BK28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BK28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BM$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BL28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BL$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BL28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BL28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BN$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BM28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BM$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BM28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BM28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BO$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BN28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BN$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BN28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BN28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BP$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BO28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BO$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BO28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BO28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BQ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BP28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BP$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BP28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BP28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BR$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BQ28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BQ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BQ28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BQ28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BS$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BR28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BR$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BR28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BR28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BT$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BS28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BS$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BS28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BS28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BU$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BT28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BT$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BT28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BT28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BV$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BU28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BU$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BU28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BU28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BW$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BV28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BV$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BV28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BV28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BX$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BW28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BW$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BW28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BW28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BY$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BX28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BX$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BX28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BX28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>BZ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BY28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BY$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BY28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BY28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CA$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:BZ28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BZ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BZ28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BZ28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CB$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:CA28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CA$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CA28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CA28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CC$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:CB28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CB$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CB28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CB28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CD$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:CC28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CC$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CC28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CC28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CE$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:CD28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CD$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CD28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CD28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CF$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:CE28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CE$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CE28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CE28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CG$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:CF28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CF$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CF28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CF28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CH$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:CG28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CG$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CG28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CG28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CI$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:CH28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CH$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CH28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CH28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CJ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:CI28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CI$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CI28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CI28))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E22)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>L$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:K29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>K$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:K29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:K29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>M$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:L29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>L$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:L29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:L29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>N$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:M29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>M$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:M29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:M29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>O$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:N29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>N$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:N29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:N29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>P$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:O29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>O$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:O29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:O29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>Q$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:P29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>P$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:P29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:P29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>R$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:Q29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Q$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:Q29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:Q29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>S$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:R29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>R$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:R29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:R29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>T$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:S29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>S$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:S29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:S29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>U$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:T29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>T$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:T29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:T29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>V$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:U29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>U$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:U29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:U29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>W$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:V29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>V$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:V29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:V29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>X$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:W29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>W$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:W29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:W29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>Y$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:X29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>X$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:X29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:X29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>Z$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:Y29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Y$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:Y29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:Y29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AA$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:Z29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Z$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:Z29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:Z29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AB$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AA29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AA$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AA29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AA29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AC$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AB29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AB$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AB29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AB29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AD$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AC29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AC$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AC29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AC29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AE$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AD29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AD$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AD29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AD29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AF$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AE29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AE$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AE29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AE29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AG$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AF29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AF$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AF29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AF29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AH$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AG29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AG$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AG29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AG29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AI$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AH29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AH$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AH29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AH29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AJ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AI29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AI$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AI29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AI29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AK$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AJ29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AJ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AJ29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AJ29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AL$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AK29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AK$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AK29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AK29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AM$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AL29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AL$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AL29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AL29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AN$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AM29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AM$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AM29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AM29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AO$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AN29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AN$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AN29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AN29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AP$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AO29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AO$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AO29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AO29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AQ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AP29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AP$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AP29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AP29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AR$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AQ29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AQ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AQ29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AQ29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AS$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AR29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AR$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AR29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AR29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AT$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AS29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AS$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AS29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AS29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AU$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AT29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AT$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AT29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AT29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AV$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AU29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AU$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AU29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AU29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AW$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AV29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AV$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AV29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AV29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AX$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AW29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AW$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AW29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AW29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AY$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AX29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AX$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AX29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AX29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>AZ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AY29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AY$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AY29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AY29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BA$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:AZ29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AZ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AZ29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AZ29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BB$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BA29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BA$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BA29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BA29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BC$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BB29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BB$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BB29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BB29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BD$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BC29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BC$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BC29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BC29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BE$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BD29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BD$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BD29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BD29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BF$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BE29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BE$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BE29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BE29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BG$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BF29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BF$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BF29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BF29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BH$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BG29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BG$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BG29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BG29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BI$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BH29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BH$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BH29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BH29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BJ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BI29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BI$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BI29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BI29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BK$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BJ29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BJ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BJ29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BJ29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BL$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BK29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BK$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BK29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BK29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BM$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BL29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BL$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BL29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BL29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BN$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BM29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BM$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BM29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BM29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BO$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BN29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BN$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BN29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BN29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BP$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BO29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BO$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BO29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BO29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BQ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BP29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BP$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BP29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BP29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BR$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BQ29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BQ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BQ29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BQ29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BS$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BR29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BR$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BR29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BR29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BT$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BS29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BS$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BS29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BS29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BU$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BT29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BT$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BT29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BT29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BV$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BU29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BU$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BU29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BU29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BW$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BV29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BV$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BV29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BV29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BX$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BW29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BW$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BW29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BW29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BY$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BX29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BX$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BX29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BX29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>BZ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BY29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BY$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BY29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BY29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CA$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:BZ29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BZ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BZ29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BZ29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CB$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:CA29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CA$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CA29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CA29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CC$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:CB29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CB$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CB29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CB29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CD$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:CC29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CC$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CC29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CC29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CE$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:CD29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CD$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CD29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CD29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CF$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:CE29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CE$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CE29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CE29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CG$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:CF29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CF$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CF29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CF29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CH$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:CG29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CG$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CG29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CG29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CI$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:CH29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CH$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CH29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CH29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CJ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:CI29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CI$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CI29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CI29))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E23)","v":"Depreciation of asset adjustments - TAB 2026-27"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>M$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:L30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>L$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:L30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:L30))))","v":6.209636846260973},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>N$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:M30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>M$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:M30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:M30))))","v":4.9993725375106717},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>O$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:N30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>N$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:N30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:N30))))","v":4.0249899289787674},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>P$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:O30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>O$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:O30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:O30))))","v":3.240515446053799},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>Q$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:P30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>P$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:P30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:P30))))","v":2.6089358088847638},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>R$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:Q30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Q$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:Q30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:Q30))))","v":2.1004516621483789},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>S$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:R30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>R$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:R30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:R30))))","v":1.6910715740866893},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>T$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:S30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>S$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:S30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:S30))))","v":1.3614800665105802},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>U$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:T30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>T$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:T30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:T30))))","v":1.0961262668652907},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>V$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:U30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>U$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:U30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:U30))))","v":0.88249018290177195},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>W$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:V30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>V$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:V30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:V30))))","v":0.71049198113387846},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>X$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:W30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>W$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:W30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:W30))))","v":0.57201639750334965},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>Y$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:X30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>X$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:X30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:X30))))","v":0.46052984087241217},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>Z$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:Y30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Y$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:Y30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:Y30))))","v":1.9023615110480101},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AA$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:Z30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Z$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:Z30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:Z30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AB$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AA30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AA$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AA30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AA30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AC$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AB30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AB$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AB30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AB30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AD$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AC30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AC$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AC30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AC30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AE$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AD30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AD$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AD30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AD30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AF$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AE30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AE$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AE30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AE30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AG$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AF30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AF$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AF30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AF30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AH$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AG30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AG$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AG30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AG30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AI$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AH30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AH$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AH30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AH30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AJ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AI30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AI$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AI30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AI30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AK$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AJ30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AJ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AJ30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AJ30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AL$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AK30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AK$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AK30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AK30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AM$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AL30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AL$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AL30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AL30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AN$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AM30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AM$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AM30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AM30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AO$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AN30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AN$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AN30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AN30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AP$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AO30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AO$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AO30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AO30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AQ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AP30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AP$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AP30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AP30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AR$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AQ30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AQ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AQ30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AQ30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AS$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AR30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AR$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AR30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AR30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AT$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AS30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AS$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AS30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AS30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AU$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AT30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AT$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AT30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AT30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AV$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AU30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AU$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AU30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AU30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AW$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AV30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AV$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AV30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AV30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AX$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AW30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AW$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AW30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AW30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AY$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AX30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AX$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AX30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AX30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>AZ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AY30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AY$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AY30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AY30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BA$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:AZ30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AZ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AZ30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AZ30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BB$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BA30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BA$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BA30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BA30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BC$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BB30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BB$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BB30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BB30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BD$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BC30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BC$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BC30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BC30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BE$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BD30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BD$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BD30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BD30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BF$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BE30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BE$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BE30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BE30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BG$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BF30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BF$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BF30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BF30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BH$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BG30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BG$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BG30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BG30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BI$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BH30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BH$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BH30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BH30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BJ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BI30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BI$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BI30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BI30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BK$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BJ30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BJ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BJ30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BJ30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BL$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BK30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BK$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BK30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BK30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BM$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BL30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BL$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BL30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BL30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BN$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BM30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BM$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BM30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BM30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BO$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BN30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BN$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BN30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BN30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BP$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BO30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BO$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BO30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BO30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BQ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BP30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BP$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BP30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BP30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BR$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BQ30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BQ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BQ30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BQ30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BS$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BR30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BR$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BR30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BR30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BT$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BS30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BS$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BS30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BS30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BU$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BT30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BT$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BT30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BT30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BV$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BU30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BU$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BU30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BU30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BW$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BV30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BV$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BV30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BV30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BX$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BW30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BW$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BW30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BW30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BY$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BX30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BX$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BX30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BX30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>BZ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BY30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BY$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BY30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BY30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CA$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:BZ30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BZ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BZ30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BZ30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CB$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:CA30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CA$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CA30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CA30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CC$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:CB30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CB$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CB30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CB30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CD$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:CC30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CC$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CC30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CC30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CE$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:CD30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CD$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CD30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CD30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CF$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:CE30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CE$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CE30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CE30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CG$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:CF30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CF$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CF30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CF30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CH$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:CG30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CG$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CG30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CG30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CI$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:CH30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CH$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CH30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CH30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CJ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:CI30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CI$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CI30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CI30))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F6&\" - tax depreciation\"","v":"Secondary - tax depreciation"},null,{"$f":"SUM(H18:H31)+H10","v":31.329200704809004},33.374016170445422,34.772797431732812,38.101220241335959,41.578837819458904,49.916674761343145,46.469154042916394,43.61547605025627,14.690657172468709,9.5705976298493383,7.9482475917586211,6.6032201549592928,5.487684874443568,4.5621383055289995,3.7939402953792873,3.1561100756149911,3.4400263860375402,3.1388629601718772,4.357234243070689,2.4134519863427064,2.424827169826802,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN18:AN31)+AN10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT18:BT31)+BT10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E35","v":"Asset class 2"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E35, 'TAB input'!$D$18:$D$67, 0))","v":"Switchgear"}]
[null,null,null,null,{"$f":"E7+1","v":2},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!G$18:G$67, $E35)","v":658.69177288146216},{"$f":"INDEX('TAB input'!H$18:H$67, $E35)-INDEX('TAB input'!H$72:H$121, $E35)-INDEX('TAB input'!H$126:H$175, $E35)","v":50.935473802126516},{"$f":"INDEX('TAB input'!I$18:I$67, $E35)-INDEX('TAB input'!I$72:I$121, $E35)-INDEX('TAB input'!I$126:I$175, $E35)","v":17.453690636384273},{"$f":"INDEX('TAB input'!J$18:J$67, $E35)-INDEX('TAB input'!J$72:J$121, $E35)-INDEX('TAB input'!J$126:J$175, $E35)","v":8.4310863910052749},{"$f":"INDEX('TAB input'!K$18:K$67, $E35)-INDEX('TAB input'!K$72:K$121, $E35)-INDEX('TAB input'!K$126:K$175, $E35)","v":57.44376235},{"$f":"INDEX('TAB input'!L$18:L$67, $E35)-INDEX('TAB input'!L$72:L$121, $E35)-INDEX('TAB input'!L$126:L$175, $E35)","v":62.4388103},{"$f":"INDEX('TAB input'!M$18:M$67, $E35)-INDEX('TAB input'!M$72:M$121, $E35)-INDEX('TAB input'!M$126:M$175, $E35)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E35)-INDEX('TAB input'!N$72:N$121, $E35)-INDEX('TAB input'!N$126:N$175, $E35)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E35)-INDEX('TAB input'!O$72:O$121, $E35)-INDEX('TAB input'!O$126:O$175, $E35)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E35)-INDEX('TAB input'!P$72:P$121, $E35)-INDEX('TAB input'!P$126:P$175, $E35)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E35)-INDEX('TAB input'!Q$72:Q$121, $E35)-INDEX('TAB input'!Q$126:Q$175, $E35)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E35)-INDEX('TAB input'!R$72:R$121, $E35)-INDEX('TAB input'!R$126:R$175, $E35)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E35)-INDEX('TAB input'!S$72:S$121, $E35)-INDEX('TAB input'!S$126:S$175, $E35)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E35)-INDEX('TAB input'!T$72:T$121, $E35)-INDEX('TAB input'!T$126:T$175, $E35)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E35)-INDEX('TAB input'!U$72:U$121, $E35)-INDEX('TAB input'!U$126:U$175, $E35)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E35)-INDEX('TAB input'!V$72:V$121, $E35)-INDEX('TAB input'!V$126:V$175, $E35)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E35)-INDEX('TAB input'!W$72:W$121, $E35)-INDEX('TAB input'!W$126:W$175, $E35)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E35)-INDEX('TAB input'!X$72:X$121, $E35)-INDEX('TAB input'!X$126:X$175, $E35)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E35)-INDEX('TAB input'!Y$72:Y$121, $E35)-INDEX('TAB input'!Y$126:Y$175, $E35)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E35)-INDEX('TAB input'!Z$72:Z$121, $E35)-INDEX('TAB input'!Z$126:Z$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E35)-INDEX('TAB input'!AA$72:AA$121, $E35)-INDEX('TAB input'!AA$126:AA$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E35)-INDEX('TAB input'!AB$72:AB$121, $E35)-INDEX('TAB input'!AB$126:AB$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E35)-INDEX('TAB input'!AC$72:AC$121, $E35)-INDEX('TAB input'!AC$126:AC$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E35)-INDEX('TAB input'!AD$72:AD$121, $E35)-INDEX('TAB input'!AD$126:AD$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E35)-INDEX('TAB input'!AE$72:AE$121, $E35)-INDEX('TAB input'!AE$126:AE$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E35)-INDEX('TAB input'!AF$72:AF$121, $E35)-INDEX('TAB input'!AF$126:AF$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E35)-INDEX('TAB input'!AG$72:AG$121, $E35)-INDEX('TAB input'!AG$126:AG$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E35)-INDEX('TAB input'!AH$72:AH$121, $E35)-INDEX('TAB input'!AH$126:AH$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E35)-INDEX('TAB input'!AI$72:AI$121, $E35)-INDEX('TAB input'!AI$126:AI$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E35)-INDEX('TAB input'!AJ$72:AJ$121, $E35)-INDEX('TAB input'!AJ$126:AJ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E35)-INDEX('TAB input'!AK$72:AK$121, $E35)-INDEX('TAB input'!AK$126:AK$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E35)-INDEX('TAB input'!AL$72:AL$121, $E35)-INDEX('TAB input'!AL$126:AL$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E35)-INDEX('TAB input'!AM$72:AM$121, $E35)-INDEX('TAB input'!AM$126:AM$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E35)-INDEX('TAB input'!AN$72:AN$121, $E35)-INDEX('TAB input'!AN$126:AN$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E35)-INDEX('TAB input'!AO$72:AO$121, $E35)-INDEX('TAB input'!AO$126:AO$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E35)-INDEX('TAB input'!AP$72:AP$121, $E35)-INDEX('TAB input'!AP$126:AP$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E35)-INDEX('TAB input'!AQ$72:AQ$121, $E35)-INDEX('TAB input'!AQ$126:AQ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E35)-INDEX('TAB input'!AR$72:AR$121, $E35)-INDEX('TAB input'!AR$126:AR$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E35)-INDEX('TAB input'!AS$72:AS$121, $E35)-INDEX('TAB input'!AS$126:AS$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E35)-INDEX('TAB input'!AT$72:AT$121, $E35)-INDEX('TAB input'!AT$126:AT$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E35)-INDEX('TAB input'!AU$72:AU$121, $E35)-INDEX('TAB input'!AU$126:AU$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E35)-INDEX('TAB input'!AV$72:AV$121, $E35)-INDEX('TAB input'!AV$126:AV$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E35)-INDEX('TAB input'!AW$72:AW$121, $E35)-INDEX('TAB input'!AW$126:AW$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E35)-INDEX('TAB input'!AX$72:AX$121, $E35)-INDEX('TAB input'!AX$126:AX$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E35)-INDEX('TAB input'!AY$72:AY$121, $E35)-INDEX('TAB input'!AY$126:AY$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E35)-INDEX('TAB input'!AZ$72:AZ$121, $E35)-INDEX('TAB input'!AZ$126:AZ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E35)-INDEX('TAB input'!BA$72:BA$121, $E35)-INDEX('TAB input'!BA$126:BA$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E35)-INDEX('TAB input'!BB$72:BB$121, $E35)-INDEX('TAB input'!BB$126:BB$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E35)-INDEX('TAB input'!BC$72:BC$121, $E35)-INDEX('TAB input'!BC$126:BC$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E35)-INDEX('TAB input'!BD$72:BD$121, $E35)-INDEX('TAB input'!BD$126:BD$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E35)-INDEX('TAB input'!BE$72:BE$121, $E35)-INDEX('TAB input'!BE$126:BE$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E35)-INDEX('TAB input'!BF$72:BF$121, $E35)-INDEX('TAB input'!BF$126:BF$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E35)-INDEX('TAB input'!BG$72:BG$121, $E35)-INDEX('TAB input'!BG$126:BG$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E35)-INDEX('TAB input'!BH$72:BH$121, $E35)-INDEX('TAB input'!BH$126:BH$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E35)-INDEX('TAB input'!BI$72:BI$121, $E35)-INDEX('TAB input'!BI$126:BI$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E35)-INDEX('TAB input'!BJ$72:BJ$121, $E35)-INDEX('TAB input'!BJ$126:BJ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E35)-INDEX('TAB input'!BK$72:BK$121, $E35)-INDEX('TAB input'!BK$126:BK$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E35)-INDEX('TAB input'!BL$72:BL$121, $E35)-INDEX('TAB input'!BL$126:BL$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E35)-INDEX('TAB input'!BM$72:BM$121, $E35)-INDEX('TAB input'!BM$126:BM$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E35)-INDEX('TAB input'!BN$72:BN$121, $E35)-INDEX('TAB input'!BN$126:BN$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E35)-INDEX('TAB input'!BO$72:BO$121, $E35)-INDEX('TAB input'!BO$126:BO$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E35)-INDEX('TAB input'!BP$72:BP$121, $E35)-INDEX('TAB input'!BP$126:BP$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E35)-INDEX('TAB input'!BQ$72:BQ$121, $E35)-INDEX('TAB input'!BQ$126:BQ$175, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E35)-INDEX('TAB input'!BR$72:BR$121, $E35)-INDEX('TAB input'!BR$126:BR$175, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E35)-INDEX('TAB input'!BS$72:BS$121, $E35)-INDEX('TAB input'!BS$126:BS$175, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E35)-INDEX('TAB input'!BT$72:BT$121, $E35)-INDEX('TAB input'!BT$126:BT$175, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E35)-INDEX('TAB input'!BU$72:BU$121, $E35)-INDEX('TAB input'!BU$126:BU$175, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E35)-INDEX('TAB input'!BV$72:BV$121, $E35)-INDEX('TAB input'!BV$126:BV$175, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E35)-INDEX('TAB input'!BW$72:BW$121, $E35)-INDEX('TAB input'!BW$126:BW$175, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E35)-INDEX('TAB input'!BX$72:BX$121, $E35)-INDEX('TAB input'!BX$126:BX$175, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E35)-INDEX('TAB input'!BY$72:BY$121, $E35)-INDEX('TAB input'!BY$126:BY$175, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E35)-INDEX('TAB input'!BZ$72:BZ$121, $E35)-INDEX('TAB input'!BZ$126:BZ$175, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E35)-INDEX('TAB input'!CA$72:CA$121, $E35)-INDEX('TAB input'!CA$126:CA$175, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E35)-INDEX('TAB input'!CB$72:CB$121, $E35)-INDEX('TAB input'!CB$126:CB$175, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E35)-INDEX('TAB input'!CC$72:CC$121, $E35)-INDEX('TAB input'!CC$126:CC$175, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E35)-INDEX('TAB input'!CD$72:CD$121, $E35)-INDEX('TAB input'!CD$126:CD$175, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E35)-INDEX('TAB input'!CE$72:CE$121, $E35)-INDEX('TAB input'!CE$126:CE$175, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E35)-INDEX('TAB input'!CF$72:CF$121, $E35)-INDEX('TAB input'!CF$126:CF$175, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E35)-INDEX('TAB input'!CG$72:CG$121, $E35)-INDEX('TAB input'!CG$126:CG$175, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E35)-INDEX('TAB input'!CH$72:CH$121, $E35)-INDEX('TAB input'!CH$126:CH$175, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E35)-INDEX('TAB input'!CI$72:CI$121, $E35)-INDEX('TAB input'!CI$126:CI$175, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E35)-INDEX('TAB input'!CJ$72:CJ$121, $E35)-INDEX('TAB input'!CJ$126:CJ$175, $E35)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!G$180:G$229, $E35)=\"\", IF($G35=0, 0, F36), INDEX('TAB input'!G$180:G$229, $E35))","v":29.445281445818203},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E35)=\"\", G36, INDEX('TAB input'!H$180:H$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E35)=\"\", H36, INDEX('TAB input'!I$180:I$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E35)=\"\", I36, INDEX('TAB input'!J$180:J$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E35)=\"\", J36, INDEX('TAB input'!K$180:K$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E35)=\"\", K36, INDEX('TAB input'!L$180:L$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E35)=\"\", L36, INDEX('TAB input'!M$180:M$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E35)=\"\", M36, INDEX('TAB input'!N$180:N$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E35)=\"\", N36, INDEX('TAB input'!O$180:O$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E35)=\"\", O36, INDEX('TAB input'!P$180:P$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E35)=\"\", P36, INDEX('TAB input'!Q$180:Q$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E35)=\"\", Q36, INDEX('TAB input'!R$180:R$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E35)=\"\", R36, INDEX('TAB input'!S$180:S$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E35)=\"\", S36, INDEX('TAB input'!T$180:T$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E35)=\"\", T36, INDEX('TAB input'!U$180:U$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E35)=\"\", U36, INDEX('TAB input'!V$180:V$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E35)=\"\", V36, INDEX('TAB input'!W$180:W$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E35)=\"\", W36, INDEX('TAB input'!X$180:X$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E35)=\"\", X36, INDEX('TAB input'!Y$180:Y$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E35)=\"\", Y36, INDEX('TAB input'!Z$180:Z$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E35)=\"\", Z36, INDEX('TAB input'!AA$180:AA$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E35)=\"\", AA36, INDEX('TAB input'!AB$180:AB$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E35)=\"\", AB36, INDEX('TAB input'!AC$180:AC$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E35)=\"\", AC36, INDEX('TAB input'!AD$180:AD$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E35)=\"\", AD36, INDEX('TAB input'!AE$180:AE$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E35)=\"\", AE36, INDEX('TAB input'!AF$180:AF$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E35)=\"\", AF36, INDEX('TAB input'!AG$180:AG$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E35)=\"\", AG36, INDEX('TAB input'!AH$180:AH$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E35)=\"\", AH36, INDEX('TAB input'!AI$180:AI$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E35)=\"\", AI36, INDEX('TAB input'!AJ$180:AJ$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E35)=\"\", AJ36, INDEX('TAB input'!AK$180:AK$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E35)=\"\", AK36, INDEX('TAB input'!AL$180:AL$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E35)=\"\", AL36, INDEX('TAB input'!AM$180:AM$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E35)=\"\", AM36, INDEX('TAB input'!AN$180:AN$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E35)=\"\", AN36, INDEX('TAB input'!AO$180:AO$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E35)=\"\", AO36, INDEX('TAB input'!AP$180:AP$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E35)=\"\", AP36, INDEX('TAB input'!AQ$180:AQ$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E35)=\"\", AQ36, INDEX('TAB input'!AR$180:AR$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E35)=\"\", AR36, INDEX('TAB input'!AS$180:AS$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E35)=\"\", AS36, INDEX('TAB input'!AT$180:AT$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E35)=\"\", AT36, INDEX('TAB input'!AU$180:AU$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E35)=\"\", AU36, INDEX('TAB input'!AV$180:AV$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E35)=\"\", AV36, INDEX('TAB input'!AW$180:AW$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E35)=\"\", AW36, INDEX('TAB input'!AX$180:AX$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E35)=\"\", AX36, INDEX('TAB input'!AY$180:AY$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E35)=\"\", AY36, INDEX('TAB input'!AZ$180:AZ$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E35)=\"\", AZ36, INDEX('TAB input'!BA$180:BA$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E35)=\"\", BA36, INDEX('TAB input'!BB$180:BB$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E35)=\"\", BB36, INDEX('TAB input'!BC$180:BC$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E35)=\"\", BC36, INDEX('TAB input'!BD$180:BD$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E35)=\"\", BD36, INDEX('TAB input'!BE$180:BE$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E35)=\"\", BE36, INDEX('TAB input'!BF$180:BF$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E35)=\"\", BF36, INDEX('TAB input'!BG$180:BG$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E35)=\"\", BG36, INDEX('TAB input'!BH$180:BH$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E35)=\"\", BH36, INDEX('TAB input'!BI$180:BI$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E35)=\"\", BI36, INDEX('TAB input'!BJ$180:BJ$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E35)=\"\", BJ36, INDEX('TAB input'!BK$180:BK$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E35)=\"\", BK36, INDEX('TAB input'!BL$180:BL$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E35)=\"\", BL36, INDEX('TAB input'!BM$180:BM$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E35)=\"\", BM36, INDEX('TAB input'!BN$180:BN$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E35)=\"\", BN36, INDEX('TAB input'!BO$180:BO$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E35)=\"\", BO36, INDEX('TAB input'!BP$180:BP$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E35)=\"\", BP36, INDEX('TAB input'!BQ$180:BQ$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E35)=\"\", BQ36, INDEX('TAB input'!BR$180:BR$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E35)=\"\", BR36, INDEX('TAB input'!BS$180:BS$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E35)=\"\", BS36, INDEX('TAB input'!BT$180:BT$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E35)=\"\", BT36, INDEX('TAB input'!BU$180:BU$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E35)=\"\", BU36, INDEX('TAB input'!BV$180:BV$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E35)=\"\", BV36, INDEX('TAB input'!BW$180:BW$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E35)=\"\", BW36, INDEX('TAB input'!BX$180:BX$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E35)=\"\", BX36, INDEX('TAB input'!BY$180:BY$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E35)=\"\", BY36, INDEX('TAB input'!BZ$180:BZ$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E35)=\"\", BZ36, INDEX('TAB input'!CA$180:CA$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E35)=\"\", CA36, INDEX('TAB input'!CB$180:CB$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E35)=\"\", CB36, INDEX('TAB input'!CC$180:CC$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E35)=\"\", CC36, INDEX('TAB input'!CD$180:CD$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E35)=\"\", CD36, INDEX('TAB input'!CE$180:CE$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E35)=\"\", CE36, INDEX('TAB input'!CF$180:CF$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E35)=\"\", CF36, INDEX('TAB input'!CG$180:CG$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E35)=\"\", CG36, INDEX('TAB input'!CH$180:CH$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E35)=\"\", CH36, INDEX('TAB input'!CI$180:CI$229, $E35))","v":40},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E35)=\"\", CI36, INDEX('TAB input'!CJ$180:CJ$229, $E35))","v":40}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E35)=0, G37, INDEX('TAB input'!H$233:H$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E35)=0, H37, INDEX('TAB input'!I$233:I$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E35)=0, I37, INDEX('TAB input'!J$233:J$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E35)=0, J37, INDEX('TAB input'!K$233:K$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E35)=0, K37, INDEX('TAB input'!L$233:L$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E35)=0, L37, INDEX('TAB input'!M$233:M$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E35)=0, M37, INDEX('TAB input'!N$233:N$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E35)=0, N37, INDEX('TAB input'!O$233:O$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E35)=0, O37, INDEX('TAB input'!P$233:P$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E35)=0, P37, INDEX('TAB input'!Q$233:Q$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E35)=0, Q37, INDEX('TAB input'!R$233:R$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E35)=0, R37, INDEX('TAB input'!S$233:S$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E35)=0, S37, INDEX('TAB input'!T$233:T$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E35)=0, T37, INDEX('TAB input'!U$233:U$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E35)=0, U37, INDEX('TAB input'!V$233:V$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E35)=0, V37, INDEX('TAB input'!W$233:W$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E35)=0, W37, INDEX('TAB input'!X$233:X$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E35)=0, X37, INDEX('TAB input'!Y$233:Y$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E35)=0, Y37, INDEX('TAB input'!Z$233:Z$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E35)=0, Z37, INDEX('TAB input'!AA$233:AA$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E35)=0, AA37, INDEX('TAB input'!AB$233:AB$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E35)=0, AB37, INDEX('TAB input'!AC$233:AC$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E35)=0, AC37, INDEX('TAB input'!AD$233:AD$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E35)=0, AD37, INDEX('TAB input'!AE$233:AE$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E35)=0, AE37, INDEX('TAB input'!AF$233:AF$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E35)=0, AF37, INDEX('TAB input'!AG$233:AG$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E35)=0, AG37, INDEX('TAB input'!AH$233:AH$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E35)=0, AH37, INDEX('TAB input'!AI$233:AI$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E35)=0, AI37, INDEX('TAB input'!AJ$233:AJ$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E35)=0, AJ37, INDEX('TAB input'!AK$233:AK$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E35)=0, AK37, INDEX('TAB input'!AL$233:AL$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E35)=0, AL37, INDEX('TAB input'!AM$233:AM$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E35)=0, AM37, INDEX('TAB input'!AN$233:AN$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E35)=0, AN37, INDEX('TAB input'!AO$233:AO$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E35)=0, AO37, INDEX('TAB input'!AP$233:AP$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E35)=0, AP37, INDEX('TAB input'!AQ$233:AQ$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E35)=0, AQ37, INDEX('TAB input'!AR$233:AR$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E35)=0, AR37, INDEX('TAB input'!AS$233:AS$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E35)=0, AS37, INDEX('TAB input'!AT$233:AT$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E35)=0, AT37, INDEX('TAB input'!AU$233:AU$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E35)=0, AU37, INDEX('TAB input'!AV$233:AV$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E35)=0, AV37, INDEX('TAB input'!AW$233:AW$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E35)=0, AW37, INDEX('TAB input'!AX$233:AX$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E35)=0, AX37, INDEX('TAB input'!AY$233:AY$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E35)=0, AY37, INDEX('TAB input'!AZ$233:AZ$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E35)=0, AZ37, INDEX('TAB input'!BA$233:BA$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E35)=0, BA37, INDEX('TAB input'!BB$233:BB$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E35)=0, BB37, INDEX('TAB input'!BC$233:BC$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E35)=0, BC37, INDEX('TAB input'!BD$233:BD$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E35)=0, BD37, INDEX('TAB input'!BE$233:BE$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E35)=0, BE37, INDEX('TAB input'!BF$233:BF$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E35)=0, BF37, INDEX('TAB input'!BG$233:BG$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E35)=0, BG37, INDEX('TAB input'!BH$233:BH$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E35)=0, BH37, INDEX('TAB input'!BI$233:BI$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E35)=0, BI37, INDEX('TAB input'!BJ$233:BJ$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E35)=0, BJ37, INDEX('TAB input'!BK$233:BK$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E35)=0, BK37, INDEX('TAB input'!BL$233:BL$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E35)=0, BL37, INDEX('TAB input'!BM$233:BM$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E35)=0, BM37, INDEX('TAB input'!BN$233:BN$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E35)=0, BN37, INDEX('TAB input'!BO$233:BO$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E35)=0, BO37, INDEX('TAB input'!BP$233:BP$282, $E35))","v":45},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E35)=0, BP37, INDEX('TAB input'!BQ$233:BQ$282, $E35))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E35)=0, BQ37, INDEX('TAB input'!BR$233:BR$282, $E35))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E35)=0, BR37, INDEX('TAB input'!BS$233:BS$282, $E35))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E35)=0, BS37, INDEX('TAB input'!BT$233:BT$282, $E35))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E35)=0, BT37, INDEX('TAB input'!BU$233:BU$282, $E35))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E35)=0, BU37, INDEX('TAB input'!BV$233:BV$282, $E35))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E35)=0, BV37, INDEX('TAB input'!BW$233:BW$282, $E35))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E35)=0, BW37, INDEX('TAB input'!BX$233:BX$282, $E35))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E35)=0, BX37, INDEX('TAB input'!BY$233:BY$282, $E35))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E35)=0, BY37, INDEX('TAB input'!BZ$233:BZ$282, $E35))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E35)=0, BZ37, INDEX('TAB input'!CA$233:CA$282, $E35))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E35)=0, CA37, INDEX('TAB input'!CB$233:CB$282, $E35))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E35)=0, CB37, INDEX('TAB input'!CC$233:CC$282, $E35))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E35)=0, CC37, INDEX('TAB input'!CD$233:CD$282, $E35))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E35)=0, CD37, INDEX('TAB input'!CE$233:CE$282, $E35))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E35)=0, CE37, INDEX('TAB input'!CF$233:CF$282, $E35))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E35)=0, CF37, INDEX('TAB input'!CG$233:CG$282, $E35))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E35)=0, CG37, INDEX('TAB input'!CH$233:CH$282, $E35))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E35)=0, CH37, INDEX('TAB input'!CI$233:CI$282, $E35))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E35)=0, CI37, INDEX('TAB input'!CJ$233:CJ$282, $E35))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E35)","v":1.7556244396261287},{"$f":"INDEX('TAB input'!I$72:I$121, $E35)","v":2.9356510417208024},{"$f":"INDEX('TAB input'!J$72:J$121, $E35)","v":1.7572124103287459},{"$f":"INDEX('TAB input'!K$72:K$121, $E35)","v":2.02965865},{"$f":"INDEX('TAB input'!L$72:L$121, $E35)","v":2.3303787000000002},{"$f":"INDEX('TAB input'!M$72:M$121, $E35)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E35)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E35)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E35)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E35)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E35)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E35)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E35)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E35)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E35)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E35)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E35)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E35)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E35)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E35)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E35)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E35)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E35)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E35)","v":53.653696986074884},{"$f":"INDEX('TAB input'!M$286:M$335, $E35)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E35)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E35)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E35)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E35)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E35)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E35)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E35)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E35)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E35)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E35)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E35)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E35)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E35)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E35)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E35)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E35)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E35)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E35)","v":37.758170569999955},{"$f":"INDEX('TAB input'!M$340:M$389, $E35)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E35)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E35)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E35)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E35)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E35)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E35)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E35)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E35)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E35)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E35)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E35)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E35)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E35)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E35)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E35)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E35)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E35)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E35)","v":42.688470606073253},{"$f":"INDEX('TAB input'!M$393:M$442, $E35)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E35)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E35)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E35)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E35)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E35)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E35)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E35)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E35)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E35)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E35)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E35)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E35)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E35)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E35)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$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$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!G$446:G$495, $E35)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E35)=\"\", G43, INDEX('TAB input'!H$446:H$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E35)=\"\", H43, INDEX('TAB input'!I$446:I$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E35)=\"\", I43, INDEX('TAB input'!J$446:J$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E35)=\"\", J43, INDEX('TAB input'!K$446:K$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E35)=\"\", K43, INDEX('TAB input'!L$446:L$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E35)=\"\", L43, INDEX('TAB input'!M$446:M$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E35)=\"\", M43, INDEX('TAB input'!N$446:N$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E35)=\"\", N43, INDEX('TAB input'!O$446:O$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E35)=\"\", O43, INDEX('TAB input'!P$446:P$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E35)=\"\", P43, INDEX('TAB input'!Q$446:Q$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E35)=\"\", Q43, INDEX('TAB input'!R$446:R$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E35)=\"\", R43, INDEX('TAB input'!S$446:S$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E35)=\"\", S43, INDEX('TAB input'!T$446:T$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E35)=\"\", T43, INDEX('TAB input'!U$446:U$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E35)=\"\", U43, INDEX('TAB input'!V$446:V$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E35)=\"\", V43, INDEX('TAB input'!W$446:W$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E35)=\"\", W43, INDEX('TAB input'!X$446:X$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E35)=\"\", X43, INDEX('TAB input'!Y$446:Y$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E35)=\"\", Y43, INDEX('TAB input'!Z$446:Z$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E35)=\"\", Z43, INDEX('TAB input'!AA$446:AA$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E35)=\"\", AA43, INDEX('TAB input'!AB$446:AB$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E35)=\"\", AB43, INDEX('TAB input'!AC$446:AC$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E35)=\"\", AC43, INDEX('TAB input'!AD$446:AD$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E35)=\"\", AD43, INDEX('TAB input'!AE$446:AE$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E35)=\"\", AE43, INDEX('TAB input'!AF$446:AF$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E35)=\"\", AF43, INDEX('TAB input'!AG$446:AG$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E35)=\"\", AG43, INDEX('TAB input'!AH$446:AH$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E35)=\"\", AH43, INDEX('TAB input'!AI$446:AI$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E35)=\"\", AI43, INDEX('TAB input'!AJ$446:AJ$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E35)=\"\", AJ43, INDEX('TAB input'!AK$446:AK$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E35)=\"\", AK43, INDEX('TAB input'!AL$446:AL$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E35)=\"\", AL43, INDEX('TAB input'!AM$446:AM$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E35)=\"\", AM43, INDEX('TAB input'!AN$446:AN$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E35)=\"\", AN43, INDEX('TAB input'!AO$446:AO$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E35)=\"\", AO43, INDEX('TAB input'!AP$446:AP$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E35)=\"\", AP43, INDEX('TAB input'!AQ$446:AQ$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E35)=\"\", AQ43, INDEX('TAB input'!AR$446:AR$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E35)=\"\", AR43, INDEX('TAB input'!AS$446:AS$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E35)=\"\", AS43, INDEX('TAB input'!AT$446:AT$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E35)=\"\", AT43, INDEX('TAB input'!AU$446:AU$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E35)=\"\", AU43, INDEX('TAB input'!AV$446:AV$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E35)=\"\", AV43, INDEX('TAB input'!AW$446:AW$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E35)=\"\", AW43, INDEX('TAB input'!AX$446:AX$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E35)=\"\", AX43, INDEX('TAB input'!AY$446:AY$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E35)=\"\", AY43, INDEX('TAB input'!AZ$446:AZ$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E35)=\"\", AZ43, INDEX('TAB input'!BA$446:BA$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E35)=\"\", BA43, INDEX('TAB input'!BB$446:BB$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E35)=\"\", BB43, INDEX('TAB input'!BC$446:BC$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E35)=\"\", BC43, INDEX('TAB input'!BD$446:BD$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E35)=\"\", BD43, INDEX('TAB input'!BE$446:BE$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E35)=\"\", BE43, INDEX('TAB input'!BF$446:BF$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E35)=\"\", BF43, INDEX('TAB input'!BG$446:BG$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E35)=\"\", BG43, INDEX('TAB input'!BH$446:BH$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E35)=\"\", BH43, INDEX('TAB input'!BI$446:BI$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E35)=\"\", BI43, INDEX('TAB input'!BJ$446:BJ$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E35)=\"\", BJ43, INDEX('TAB input'!BK$446:BK$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E35)=\"\", BK43, INDEX('TAB input'!BL$446:BL$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E35)=\"\", BL43, INDEX('TAB input'!BM$446:BM$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E35)=\"\", BM43, INDEX('TAB input'!BN$446:BN$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E35)=\"\", BN43, INDEX('TAB input'!BO$446:BO$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E35)=\"\", BO43, INDEX('TAB input'!BP$446:BP$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E35)=\"\", BP43, INDEX('TAB input'!BQ$446:BQ$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E35)=\"\", BQ43, INDEX('TAB input'!BR$446:BR$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E35)=\"\", BR43, INDEX('TAB input'!BS$446:BS$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E35)=\"\", BS43, INDEX('TAB input'!BT$446:BT$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E35)=\"\", BT43, INDEX('TAB input'!BU$446:BU$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E35)=\"\", BU43, INDEX('TAB input'!BV$446:BV$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E35)=\"\", BV43, INDEX('TAB input'!BW$446:BW$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E35)=\"\", BW43, INDEX('TAB input'!BX$446:BX$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E35)=\"\", BX43, INDEX('TAB input'!BY$446:BY$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E35)=\"\", BY43, INDEX('TAB input'!BZ$446:BZ$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E35)=\"\", BZ43, INDEX('TAB input'!CA$446:CA$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E35)=\"\", CA43, INDEX('TAB input'!CB$446:CB$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E35)=\"\", CB43, INDEX('TAB input'!CC$446:CC$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E35)=\"\", CC43, INDEX('TAB input'!CD$446:CD$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E35)=\"\", CD43, INDEX('TAB input'!CE$446:CE$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E35)=\"\", CE43, INDEX('TAB input'!CF$446:CF$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E35)=\"\", CF43, INDEX('TAB input'!CG$446:CG$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E35)=\"\", CG43, INDEX('TAB input'!CH$446:CH$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E35)=\"\", CH43, INDEX('TAB input'!CI$446:CI$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E35)=\"\", CI43, INDEX('TAB input'!CJ$446:CJ$495, $E35))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>H$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:G46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>G$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:G46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:G46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>I$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:H46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>H$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:H46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:H46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>J$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:I46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>I$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:I46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:I46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>K$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:J46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>J$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:J46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:J46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>L$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:K46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>K$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:K46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:K46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>M$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:L46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>L$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:L46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:L46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>N$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:M46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>M$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:M46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:M46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>O$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:N46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>N$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:N46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:N46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>P$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:O46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>O$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:O46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:O46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>Q$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:P46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>P$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:P46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:P46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>R$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:Q46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>Q$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:Q46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:Q46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>S$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:R46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>R$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:R46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:R46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>T$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:S46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>S$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:S46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:S46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>U$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:T46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>T$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:T46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:T46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>V$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:U46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>U$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:U46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:U46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>W$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:V46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>V$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:V46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:V46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>X$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:W46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>W$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:W46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:W46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>Y$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:X46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>X$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:X46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:X46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>Z$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:Y46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>Y$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:Y46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:Y46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AA$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:Z46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>Z$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:Z46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:Z46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AB$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AA46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AA$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AA46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AA46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AC$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AB46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AB$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AB46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AB46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AD$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AC46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AC$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AC46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AC46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AE$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AD46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AD$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AD46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AD46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AF$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AE46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AE$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AE46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AE46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AG$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AF46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AF$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AF46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AF46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AH$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AG46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AG$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AG46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AG46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AI$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AH46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AH$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AH46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AH46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AJ$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AI46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AI$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AI46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AI46))))","v":22.370028083905751},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AK$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AJ46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AJ$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AJ46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AJ46))))","v":9.9609584481954698},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AL$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AK46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AK$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AK46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AK46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AM$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AL46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AL$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AL46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AL46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AN$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AM46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AM$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AM46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AM46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AO$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AN46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AN$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AN46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AN46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AP$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AO46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AO$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AO46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AO46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AQ$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AP46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AP$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AP46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AP46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AR$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AQ46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AQ$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AQ46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AQ46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AS$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AR46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AR$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AR46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AR46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AT$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AS46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AS$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AS46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AS46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AU$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AT46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AT$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AT46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AT46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AV$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AU46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AU$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AU46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AU46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AW$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AV46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AV$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AV46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AV46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AX$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AW46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AW$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AW46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AW46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AY$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AX46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AX$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AX46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AX46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AZ$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AY46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AY$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AY46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AY46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BA$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AZ46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AZ$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AZ46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AZ46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BB$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BA46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BA$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BA46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BA46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BC$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BB46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BB$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BB46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BB46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BD$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BC46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BC$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BC46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BC46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BE$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BD46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BD$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BD46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BD46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BF$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BE46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BE$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BE46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BE46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BG$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BF46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BF$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BF46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BF46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BH$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BG46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BG$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BG46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BG46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BI$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BH46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BH$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BH46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BH46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BJ$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BI46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BI$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BI46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BI46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BK$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BJ46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BJ$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BJ46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BJ46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BL$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BK46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BK$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BK46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BK46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BM$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BL46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BL$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BL46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BL46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BN$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BM46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BM$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BM46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BM46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BO$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BN46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BN$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BN46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BN46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BP$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BO46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BO$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BO46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BO46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BQ$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BP46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BP$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BP46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BP46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BR$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BQ46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BQ$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BQ46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BQ46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BS$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BR46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BR$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BR46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BR46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BT$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BS46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BS$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BS46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BS46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BU$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BT46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BT$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BT46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BT46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BV$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BU46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BU$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BU46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BU46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BW$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BV46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BV$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BV46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BV46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BX$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BW46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BW$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BW46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BW46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BY$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BX46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BX$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BX46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BX46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BZ$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BY46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BY$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BY46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BY46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CA$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BZ46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BZ$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BZ46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BZ46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CB$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CA46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CA$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CA46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CA46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CC$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CB46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CB$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CB46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CB46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CD$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CC46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CC$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CC46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CC46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CE$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CD46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CD$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CD46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CD46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CF$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CE46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CE$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CE46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CE46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CG$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CF46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CF$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CF46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CF46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CH$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CG46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CG$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CG46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CG46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CI$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CH46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CH$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CH46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CH46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CJ$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CI46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CI$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CI46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CI46))))","v":0}]
[null,null,null,null,{"$f":"E46+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E47)","v":"Depreciation of net capex 2022-23"},null,null,{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>I$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:H47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>H$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:H47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:H47))))","v":2.5467736901063258},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>J$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:I47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>I$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:I47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:I47))))","v":2.4194350056010094},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>K$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:J47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>J$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:J47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:J47))))","v":2.298463255320959},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>L$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:K47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>K$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:K47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:K47))))","v":2.1835400925549111},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>M$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:L47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>L$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:L47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:L47))))","v":2.0743630879271655},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>N$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:M47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>M$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:M47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:M47))))","v":1.9706449335308072},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>O$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:N47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>N$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:N47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:N47))))","v":1.8721126868542668},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>P$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:O47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>O$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:O47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:O47))))","v":1.7785070525115536},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>Q$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:P47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>P$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:P47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:P47))))","v":1.6895816998859758},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>R$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:Q47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>Q$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:Q47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:Q47))))","v":1.6051026148916769},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>S$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:R47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>R$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:R47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:R47))))","v":1.5248474841470931},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>T$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:S47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>S$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:S47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:S47))))","v":1.4486051099397386},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>U$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:T47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>T$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:T47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:T47))))","v":1.3761748544427517},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>V$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:U47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>U$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:U47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:U47))))","v":1.3073661117206141},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>W$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:V47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>V$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:V47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:V47))))","v":1.2419978061345833},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>X$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:W47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>W$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:W47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:W47))))","v":1.1798979158278542},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>Y$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:X47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>X$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:X47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:X47))))","v":1.1209030200364614},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>Z$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:Y47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>Y$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:Y47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:Y47))))","v":1.0648578690346384},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AA$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:Z47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>Z$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:Z47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:Z47))))","v":1.0116149755829063},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AB$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AA47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AA$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AA47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AA47))))","v":0.96103422680376105},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AC$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AB47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AB$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AB47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AB47))))","v":0.91298251546357323},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AD$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AC47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AC$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AC47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AC47))))","v":0.86733338969039442},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AE$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AD47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AD$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AD47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AD47))))","v":0.82396672020587469},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AF$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AE47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AE$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AE47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AE47))))","v":0.78276838419558104},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AG$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AF47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AF$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AF47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AF47))))","v":0.74362996498580181},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AH$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AG47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AG$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AG47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AG47))))","v":0.70644846673651185},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AI$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AH47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AH$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AH47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AH47))))","v":0.67112604339968629},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AJ$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AI47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AI$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AI47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AI47))))","v":0.63756974122970189},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AK$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AJ47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AJ$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AJ47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AJ47))))","v":0.60569125416821668},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AL$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AK47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AK$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AK47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AK47))))","v":0.57540669145980594},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AM$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AL47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AL$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AL47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AL47))))","v":0.54663635688681578},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AN$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AM47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AM$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AM47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AM47))))","v":0.51930453904247498},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AO$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AN47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AN$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AN47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AN47))))","v":0.49333931209035137},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AP$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AO47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AO$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AO47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AO47))))","v":0.46867234648583389},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AQ$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AP47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AP$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AP47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AP47))))","v":0.44523872916154233},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AR$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AQ47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AQ$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AQ47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AQ47))))","v":0.42297679270346505},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AS$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AR47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AR$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AR47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AR47))))","v":0.40182795306829178},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AT$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AS47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AS$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AS47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AS47))))","v":0.38173655541487717},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AU$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AT47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AT$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AT47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AT47))))","v":0.36264972764413345},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AV$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AU47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AU$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AU47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AU47))))","v":0.34451724126192679},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AW$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AV47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AV$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AV47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AV47))))","v":0.3272913791988305},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AX$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AW47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AW$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AW47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AW47))))","v":0.31092681023888885},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AY$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AX47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AX$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AX47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AX47))))","v":0.29538046972694437},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AZ$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AY47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AY$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AY47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AY47))))","v":0.2806114462405972},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BA$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AZ47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AZ$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AZ47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AZ47))))","v":0.26658087392856727},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BB$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BA47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BA$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BA47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BA47))))","v":5.0650366046427777},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BC$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BB47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BB$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BB47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BB47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BD$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BC47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BC$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BC47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BC47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BE$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BD47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BD$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BD47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BD47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BF$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BE47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BE$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BE47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BE47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BG$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BF47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BF$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BF47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BF47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BH$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BG47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BG$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BG47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BG47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BI$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BH47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BH$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BH47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BH47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BJ$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BI47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BI$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BI47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BI47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BK$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BJ47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BJ$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BJ47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BJ47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BL$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BK47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BK$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BK47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BK47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BM$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BL47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BL$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BL47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BL47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BN$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BM47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BM$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BM47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BM47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BO$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BN47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BN$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BN47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BN47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BP$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BO47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BO$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BO47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BO47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BQ$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BP47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BP$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BP47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BP47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BR$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BQ47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BQ$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BQ47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BQ47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BS$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BR47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BR$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BR47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BR47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BT$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BS47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BS$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BS47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BS47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BU$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BT47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BT$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BT47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BT47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BV$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BU47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BU$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BU47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BU47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BW$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BV47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BV$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BV47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BV47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BX$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BW47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BW$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BW47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BW47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BY$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BX47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BX$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BX47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BX47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BZ$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BY47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BY$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BY47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BY47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CA$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BZ47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BZ$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BZ47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BZ47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CB$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CA47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CA$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CA47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CA47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CC$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CB47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CB$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CB47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CB47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CD$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CC47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CC$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CC47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CC47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CE$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CD47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CD$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CD47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CD47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CF$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CE47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CE$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CE47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CE47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CG$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CF47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CF$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CF47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CF47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CH$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CG47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CG$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CG47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CG47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CI$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CH47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CH$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CH47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CH47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CJ$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CI47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CI$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CI47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CI47))))","v":0}]
[null,null,null,null,{"$f":"E47+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E48)","v":"Depreciation of net capex 2023-24"},null,null,null,{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>J$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:I48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>I$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:I48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:I48))))","v":0.87268453181921368},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>K$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:J48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>J$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:J48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:J48))))","v":0.82905030522825296},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>L$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:K48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>K$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:K48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:K48))))","v":0.78759778996684038},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>M$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:L48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>L$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:L48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:L48))))","v":0.74821790046849834},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>N$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:M48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>M$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:M48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:M48))))","v":0.71080700544507347},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>O$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:N48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>N$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:N48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:N48))))","v":0.6752666551728197},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>P$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:O48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>O$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:O48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:O48))))","v":0.64150332241417873},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>Q$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:P48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>P$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:P48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:P48))))","v":0.6094281562934698},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>R$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:Q48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>Q$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:Q48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:Q48))))","v":0.5789567484787963},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>S$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:R48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>R$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:R48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:R48))))","v":0.5500089110548565},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>T$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:S48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>S$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:S48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:S48))))","v":0.52250846550211372},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>U$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:T48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>T$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:T48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:T48))))","v":0.49638304222700802},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>V$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:U48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>U$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:U48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:U48))))","v":0.47156389011565764},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>W$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:V48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>V$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:V48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:V48))))","v":0.44798569560987478},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>X$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:W48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>W$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:W48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:W48))))","v":0.42558641082938103},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>Y$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:X48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>X$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:X48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:X48))))","v":0.40430709028791201},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>Z$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:Y48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>Y$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:Y48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:Y48))))","v":0.38409173577351641},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AA$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:Z48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>Z$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:Z48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:Z48))))","v":0.36488714898484059},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AB$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AA48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AA$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AA48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AA48))))","v":0.34664279153559863},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AC$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AB48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AB$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AB48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AB48))))","v":0.32931065195881865},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AD$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AC48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AC$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AC48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AC48))))","v":0.31284511936087772},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AE$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AD48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AD$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AD48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AD48))))","v":0.2972028633928338},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AF$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AE48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AE$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AE48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AE48))))","v":0.28234272022319218},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AG$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AF48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AF$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AF48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AF48))))","v":0.26822558421203252},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AH$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AG48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AG$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AG48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AG48))))","v":0.25481430500143087},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AI$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AH48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AH$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AH48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AH48))))","v":0.24207358975135929},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AJ$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AI48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AI$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AI48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AI48))))","v":0.22996991026379127},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AK$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AJ48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AJ$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AJ48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AJ48))))","v":0.21847141475060167},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AL$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AK48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AK$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AK48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AK48))))","v":0.20754784401307164},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AM$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AL48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AL$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AL48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AL48))))","v":0.19717045181241807},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AN$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AM48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AM$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AM48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AM48))))","v":0.18731192922179715},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AO$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AN48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AN$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AN48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AN48))))","v":0.17794633276070729},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AP$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AO48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AO$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AO48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AO48))))","v":0.16904901612267195},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AQ$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AP48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AP$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AP48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AP48))))","v":0.16059656531653835},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AR$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AQ48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AQ$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AQ48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AQ48))))","v":0.15256673705071142},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AS$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AR48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AR$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AR48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AR48))))","v":0.1449384001981758},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AT$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AS48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AS$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AS48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AS48))))","v":0.13769148018826699},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AU$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AT48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AT$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AT48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AT48))))","v":0.13080690617885365},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AV$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AU48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AU$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AU48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AU48))))","v":0.12426656086991095},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AW$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AV48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AV$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AV48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AV48))))","v":0.1180532328264154},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AX$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AW48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AW$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AW48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AW48))))","v":0.11215057118509461},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AY$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AX48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AX$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AX48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AX48))))","v":0.10654304262583984},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AZ$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AY48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AY$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AY48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AY48))))","v":0.10121589049454789},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BA$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AZ48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AZ$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AZ48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AZ48))))","v":9.6155095969820525E-2},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BB$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BA48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BA$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BA48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BA48))))","v":9.1347341171329519E-2},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BC$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BB48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BB$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BB48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BB48))))","v":1.7355994822552603},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BD$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BC48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BC$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BC48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BC48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BE$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BD48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BD$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BD48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BD48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BF$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BE48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BE$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BE48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BE48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BG$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BF48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BF$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BF48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BF48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BH$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BG48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BG$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BG48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BG48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BI$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BH48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BH$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BH48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BH48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BJ$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BI48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BI$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BI48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BI48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BK$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BJ48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BJ$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BJ48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BJ48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BL$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BK48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BK$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BK48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BK48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BM$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BL48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BL$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BL48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BL48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BN$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BM48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BM$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BM48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BM48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BO$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BN48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BN$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BN48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BN48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BP$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BO48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BO$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BO48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BO48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BQ$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BP48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BP$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BP48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BP48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BR$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BQ48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BQ$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BQ48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BQ48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BS$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BR48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BR$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BR48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BR48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BT$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BS48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BS$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BS48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BS48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BU$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BT48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BT$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BT48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BT48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BV$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BU48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BU$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BU48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BU48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BW$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BV48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BV$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BV48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BV48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BX$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BW48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BW$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BW48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BW48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BY$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BX48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BX$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BX48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BX48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BZ$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BY48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BY$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BY48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BY48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CA$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BZ48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BZ$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BZ48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BZ48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CB$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CA48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CA$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CA48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CA48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CC$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CB48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CB$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CB48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CB48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CD$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CC48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CC$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CC48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CC48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CE$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CD48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CD$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CD48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CD48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CF$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CE48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CE$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CE48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CE48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CG$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CF48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CF$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CF48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CF48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CH$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CG48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CG$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CG48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CG48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CI$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CH48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CH$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CH48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CH48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CJ$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CI48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CI$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CI48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CI48))))","v":0}]
[null,null,null,null,{"$f":"E48+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E49)","v":"Depreciation of net capex 2024-25"},null,null,null,null,{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>K$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:J49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>J$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:J49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:J49))))","v":0.42155431955026373},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>L$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:K49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>K$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:K49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:K49))))","v":0.40047660357275056},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>M$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:L49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>L$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:L49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:L49))))","v":0.38045277339411304},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>N$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:M49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>M$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:M49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:M49))))","v":0.36143013472440738},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>O$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:N49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>N$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:N49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:N49))))","v":0.343358627988187},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>P$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:O49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>O$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:O49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:O49))))","v":0.32619069658877764},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>Q$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:P49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>P$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:P49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:P49))))","v":0.30988116175933877},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>R$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:Q49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>Q$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:Q49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:Q49))))","v":0.29438710367137183},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>S$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:R49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>R$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:R49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:R49))))","v":0.27966774848780329},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>T$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:S49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>S$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:S49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:S49))))","v":0.26568436106341309},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>U$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:T49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>T$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:T49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:T49))))","v":0.25240014301024238},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>V$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:U49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>U$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:U49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:U49))))","v":0.23978013585973032},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>W$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:V49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>V$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:V49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:V49))))","v":0.22779112906674381},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>X$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:W49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>W$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:W49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:W49))))","v":0.21640157261340659},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>Y$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:X49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>X$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:X49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:X49))))","v":0.20558149398273623},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>Z$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:Y49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>Y$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:Y49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:Y49))))","v":0.19530241928359943},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AA$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:Z49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>Z$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:Z49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:Z49))))","v":0.18553729831941945},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AB$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AA49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AA$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AA49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AA49))))","v":0.17626043340344849},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AC$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AB49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AB$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AB49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AB49))))","v":0.1674474117332761},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AD$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AC49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AC$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AC49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AC49))))","v":0.15907504114661228},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AE$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AD49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AD$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AD49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AD49))))","v":0.15112128908928169},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AF$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AE49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AE$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AE49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AE49))))","v":0.14356522463481758},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AG$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AF49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AF$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AF49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AF49))))","v":0.13638696340307668},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AH$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AG49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AG$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AG49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AG49))))","v":0.12956761523292287},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AI$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AH49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AH$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AH49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AH49))))","v":0.1230892344712767},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AJ$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AI49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AI$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AI49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AI49))))","v":0.11693477274771288},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AK$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AJ49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AJ$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AJ49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AJ49))))","v":0.11108803411032726},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AL$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AK49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AK$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AK49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AK49))))","v":0.10553363240481088},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AM$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AL49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AL$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AL49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AL49))))","v":0.10025695078457035},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AN$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AM49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AM$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AM49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AM49))))","v":9.5244103245341855E-2},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AO$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AN49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AN$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AN49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AN49))))","v":9.0481898083074747E-2},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AP$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AO49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AO$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AO49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AO49))))","v":8.5957803178920988E-2},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AQ$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AP49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AP$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AP49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AP49))))","v":8.1659913019974925E-2},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AR$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AQ49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AQ$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AQ49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AQ49))))","v":7.7576917368976164E-2},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AS$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AR49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AR$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AR49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AR49))))","v":7.369807150052736E-2},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AT$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AS49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AS$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AS49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AS49))))","v":7.0013167925500983E-2},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AU$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AT49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AT$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AT49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AT49))))","v":6.6512509529225911E-2},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AV$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AU49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AU$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AU49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AU49))))","v":6.3186884052764597E-2},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AW$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AV49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AV$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AV49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AV49))))","v":6.0027539850126391E-2},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AX$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AW49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AW$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AW49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AW49))))","v":5.7026162857620077E-2},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AY$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AX49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AX$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AX49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AX49))))","v":5.4174854714739061E-2},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AZ$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AY49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AY$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AY49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AY49))))","v":5.1466111979002124E-2},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BA$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AZ49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AZ$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AZ49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AZ49))))","v":4.8892806380052001E-2},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BB$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BA49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BA$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BA49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BA49))))","v":4.6448166061049401E-2},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BC$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BB49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BB$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BB49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BB49))))","v":4.4125757757996945E-2},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BD$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BC49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BC$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BC49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BC49))))","v":0.83838939740194185},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BE$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BD49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BD$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BD49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BD49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BF$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BE49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BE$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BE49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BE49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BG$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BF49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BF$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BF49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BF49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BH$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BG49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BG$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BG49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BG49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BI$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BH49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BH$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BH49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BH49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BJ$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BI49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BI$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BI49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BI49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BK$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BJ49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BJ$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BJ49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BJ49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BL$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BK49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BK$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BK49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BK49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BM$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BL49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BL$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BL49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BL49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BN$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BM49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BM$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BM49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BM49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BO$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BN49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BN$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BN49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BN49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BP$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BO49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BO$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BO49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BO49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BQ$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BP49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BP$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BP49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BP49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BR$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BQ49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BQ$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BQ49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BQ49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BS$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BR49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BR$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BR49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BR49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BT$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BS49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BS$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BS49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BS49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BU$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BT49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BT$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BT49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BT49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BV$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BU49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BU$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BU49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BU49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BW$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BV49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BV$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BV49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BV49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BX$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BW49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BW$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BW49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BW49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BY$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BX49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BX$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BX49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BX49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BZ$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BY49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BY$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BY49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BY49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CA$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BZ49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BZ$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BZ49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BZ49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CB$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CA49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CA$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CA49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CA49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CC$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CB49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CB$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CB49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CB49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CD$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CC49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CC$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CC49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CC49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CE$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CD49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CD$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CD49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CD49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CF$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CE49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CE$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CE49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CE49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CG$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CF49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CF$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CF49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CF49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CH$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CG49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CG$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CG49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CG49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CI$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CH49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CH$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CH49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CH49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CJ$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CI49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CI$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CI49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CI49))))","v":0}]
[null,null,null,null,{"$f":"E49+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E50)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>L$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:K50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>K$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:K50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:K50))))","v":2.8721881174999999},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>M$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:L50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>L$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:L50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:L50))))","v":2.728578711625},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>N$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:M50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>M$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:M50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:M50))))","v":2.5921497760437502},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>O$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:N50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>N$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:N50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:N50))))","v":2.4625422872415625},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>P$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:O50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>O$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:O50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:O50))))","v":2.3394151728794843},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>Q$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:P50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>P$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:P50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:P50))))","v":2.2224444142355102},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>R$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:Q50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>Q$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:Q50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:Q50))))","v":2.1113221935237347},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>S$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:R50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>R$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:R50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:R50))))","v":2.0057560838475483},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>T$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:S50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>S$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:S50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:S50))))","v":1.9054682796551705},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>U$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:T50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>T$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:T50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:T50))))","v":1.8101948656724118},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>V$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:U50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>U$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:U50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:U50))))","v":1.7196851223887915},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>W$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:V50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>V$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:V50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:V50))))","v":1.633700866269352},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>X$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:W50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>W$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:W50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:W50))))","v":1.5520158229558842},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>Y$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:X50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>X$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:X50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:X50))))","v":1.4744150318080902},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>Z$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:Y50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>Y$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:Y50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:Y50))))","v":1.4006942802176856},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AA$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:Z50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>Z$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:Z50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:Z50))))","v":1.3306595662068015},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AB$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AA50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AA$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AA50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AA50))))","v":1.2641265878964614},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AC$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AB50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AB$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AB50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AB50))))","v":1.2009202585016383},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AD$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AC50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AC$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AC50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AC50))))","v":1.1408742455765561},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AE$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AD50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AD$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AD50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AD50))))","v":1.0838305332977285},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AF$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AE50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AE$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AE50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AE50))))","v":1.029639006632842},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AG$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AF50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AF$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AF50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AF50))))","v":0.97815705630119998},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AH$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AG50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AG$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AG50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AG50))))","v":0.92924920348614004},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AI$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AH50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AH$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AH50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AH50))))","v":0.88278674331183316},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AJ$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AI50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AI$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AI50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AI50))))","v":0.83864740614624156},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AK$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AJ50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AJ$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AJ50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AJ50))))","v":0.79671503583892933},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AL$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AK50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AK$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AK50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AK50))))","v":0.7568792840469829},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AM$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AL50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AL$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AL50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AL50))))","v":0.71903531984463387},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AN$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AM50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AM$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AM50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AM50))))","v":0.68308355385240205},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AO$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AN50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AN$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AN50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AN50))))","v":0.64892937615978208},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AP$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AO50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AO$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AO50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AO50))))","v":0.6164829073517929},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AQ$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AP50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AP$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AP50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AP50))))","v":0.58565876198420308},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AR$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AQ50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AQ$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AQ50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AQ50))))","v":0.55637582388499285},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AS$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AR50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AR$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AR50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AR50))))","v":0.52855703269074328},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AT$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AS50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AS$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AS50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AS50))))","v":0.50212918105620619},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AU$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AT50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AT$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AT50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AT50))))","v":0.4770227220033959},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AV$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AU50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AU$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AU50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AU50))))","v":0.45317158590322604},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AW$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AV50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AV$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AV50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AV50))))","v":0.43051300660806469},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AX$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AW50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AW$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AW50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AW50))))","v":0.40898735627766136},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AY$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AX50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AX$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AX50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AX50))))","v":0.38853798846377818},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AZ$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AY50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AY$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AY50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AY50))))","v":0.36911108904058915},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BA$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AZ50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AZ$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AZ50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AZ50))))","v":0.3506555345885598},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BB$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BA50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BA$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BA50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BA50))))","v":0.3331227578591317},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BC$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BB50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BB$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BB50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BB50))))","v":0.31646661996617526},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BD$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BC50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BC$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BC50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BC50))))","v":0.30064328896786635},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BE$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BD50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BD$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BD50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BD50))))","v":5.7122224903894576},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BF$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BE50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BE$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BE50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BE50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BG$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BF50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BF$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BF50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BF50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BH$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BG50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BG$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BG50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BG50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BI$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BH50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BH$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BH50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BH50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BJ$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BI50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BI$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BI50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BI50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BK$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BJ50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BJ$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BJ50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BJ50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BL$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BK50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BK$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BK50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BK50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BM$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BL50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BL$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BL50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BL50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BN$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BM50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BM$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BM50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BM50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BO$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BN50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BN$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BN50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BN50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BP$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BO50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BO$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BO50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BO50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BQ$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BP50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BP$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BP50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BP50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BR$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BQ50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BQ$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BQ50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BQ50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BS$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BR50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BR$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BR50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BR50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BT$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BS50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BS$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BS50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BS50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BU$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BT50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BT$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BT50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BT50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BV$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BU50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BU$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BU50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BU50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BW$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BV50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BV$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BV50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BV50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BX$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BW50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BW$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BW50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BW50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BY$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BX50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BX$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BX50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BX50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BZ$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BY50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BY$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BY50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BY50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CA$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BZ50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BZ$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BZ50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BZ50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CB$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CA50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CA$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CA50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CA50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CC$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CB50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CB$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CB50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CB50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CD$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CC50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CC$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CC50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CC50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CE$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CD50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CD$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CD50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CD50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CF$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CE50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CE$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CE50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CE50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CG$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CF50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CF$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CF50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CF50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CH$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CG50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CG$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CG50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CG50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CI$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CH50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CH$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CH50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CH50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CJ$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CI50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CI$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CI50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CI50))))","v":0}]
[null,null,null,null,{"$f":"E50+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E51)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>M$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:L51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>L$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:L51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:L51))))","v":3.1219405149999999},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>N$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:M51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>M$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:M51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:M51))))","v":2.9658434892500001},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>O$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:N51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>N$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:N51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:N51))))","v":2.8175513147875},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>P$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:O51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>O$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:O51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:O51))))","v":2.6766737490481249},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>Q$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:P51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>P$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:P51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:P51))))","v":2.5428400615957187},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>R$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:Q51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>Q$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:Q51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:Q51))))","v":2.4156980585159329},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>S$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:R51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>R$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:R51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:R51))))","v":2.2949131555901361},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>T$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:S51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>S$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:S51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:S51))))","v":2.1801674978106291},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>U$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:T51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>T$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:T51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:T51))))","v":2.0711591229200979},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>V$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:U51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>U$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:U51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:U51))))","v":1.9676011667740929},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>W$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:V51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>V$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:V51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:V51))))","v":1.8692211084353887},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>X$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:W51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>W$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:W51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:W51))))","v":1.7757600530136188},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>Y$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:X51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>X$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:X51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:X51))))","v":1.6869720503629382},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>Z$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:Y51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>Y$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:Y51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:Y51))))","v":1.6026234478447912},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AA$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:Z51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>Z$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:Z51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:Z51))))","v":1.5224922754525514},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AB$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AA51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AA$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AA51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AA51))))","v":1.4463676616799237},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AC$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AB51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AB$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AB51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AB51))))","v":1.3740492785959275},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AD$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AC51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AC$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AC51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AC51))))","v":1.3053468146661313},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AE$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AD51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AD$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AD51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AD51))))","v":1.2400794739328247},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AF$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AE51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AE$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AE51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AE51))))","v":1.1780755002361836},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AG$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AF51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AF$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AF51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AF51))))","v":1.1191717252243745},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AH$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AG51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AG$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AG51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AG51))))","v":1.0632131389631556},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AI$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AH51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AH$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AH51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AH51))))","v":1.0100524820149979},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AJ$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AI51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AI$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AI51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AI51))))","v":0.95954985791424785},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AK$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AJ51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AJ$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AJ51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AJ51))))","v":0.91157236501853556},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AL$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AK51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AK$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AK51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AK51))))","v":0.86599374676760876},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AM$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AL51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AL$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AL51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AL51))))","v":0.82269405942922835},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AN$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AM51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AM$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AM51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AM51))))","v":0.78155935645776675},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AO$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AN51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AN$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AN51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AN51))))","v":0.74248138863487834},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AP$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AO51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AO$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AO51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AO51))))","v":0.70535731920313438},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AQ$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AP51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AP$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AP51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AP51))))","v":0.67008945324297786},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AR$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AQ51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AQ$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AQ51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AQ51))))","v":0.6365849805808288},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AS$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AR51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AR$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AR51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AR51))))","v":0.60475573155178741},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AT$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AS51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AS$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AS51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AS51))))","v":0.57451794497419795},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AU$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AT51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AT$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AT51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AT51))))","v":0.54579204772548806},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AV$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AU51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AU$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AU51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AU51))))","v":0.51850244533921386},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AW$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AV51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AV$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AV51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AV51))))","v":0.49257732307225305},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AX$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AW51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AW$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AW51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AW51))))","v":0.46794845691864034},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AY$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AX51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AX$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AX51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AX51))))","v":0.44455103407270824},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AZ$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AY51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AY$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AY51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AY51))))","v":0.4223234823690728},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BA$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AZ51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AZ$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AZ51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AZ51))))","v":0.40120730825061912},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BB$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BA51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BA$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BA51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BA51))))","v":0.38114694283808814},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BC$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BB51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BB$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BB51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BB51))))","v":0.36208959569618387},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BD$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BC51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BC$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BC51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BC51))))","v":0.34398511591137471},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BE$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BD51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BD$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BD51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BD51))))","v":0.32678586011580607},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BF$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BE51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BE$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BE51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BE51))))","v":6.2089313422003158},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BG$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BF51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BF$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BF51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BF51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BH$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BG51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BG$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BG51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BG51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BI$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BH51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BH$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BH51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BH51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BJ$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BI51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BI$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BI51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BI51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BK$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BJ51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BJ$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BJ51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BJ51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BL$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BK51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BK$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BK51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BK51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BM$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BL51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BL$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BL51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BL51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BN$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BM51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BM$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BM51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BM51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BO$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BN51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BN$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BN51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BN51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BP$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BO51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BO$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BO51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BO51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BQ$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BP51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BP$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BP51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BP51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BR$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BQ51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BQ$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BQ51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BQ51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BS$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BR51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BR$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BR51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BR51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BT$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BS51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BS$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BS51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BS51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BU$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BT51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BT$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BT51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BT51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BV$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BU51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BU$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BU51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BU51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BW$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BV51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BV$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BV51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BV51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BX$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BW51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BW$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BW51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BW51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BY$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BX51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BX$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BX51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BX51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BZ$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BY51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BY$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BY51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BY51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CA$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BZ51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BZ$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BZ51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BZ51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CB$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CA51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CA$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CA51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CA51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CC$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CB51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CB$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CB51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CB51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CD$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CC51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CC$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CC51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CC51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CE$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CD51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CD$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CD51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CD51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CF$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CE51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CE$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CE51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CE51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CG$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CF51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CF$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CF51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CF51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CH$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CG51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CG$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CG51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CG51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CI$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CH51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CH$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CH51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CH51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CJ$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CI51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CI$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CI51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CI51))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E47)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>I$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:H54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>H$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:H54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:H54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>J$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:I54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>I$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:I54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:I54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>K$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:J54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>J$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:J54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:J54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>L$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:K54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>K$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:K54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:K54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>M$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:L54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>L$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:L54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:L54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>N$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:M54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>M$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:M54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:M54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>O$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:N54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>N$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:N54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:N54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>P$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:O54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>O$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:O54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:O54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>Q$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:P54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>P$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:P54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:P54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>R$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:Q54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>Q$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:Q54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:Q54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>S$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:R54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>R$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:R54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:R54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>T$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:S54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>S$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:S54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:S54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>U$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:T54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>T$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:T54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:T54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>V$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:U54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>U$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:U54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:U54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>W$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:V54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>V$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:V54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:V54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>X$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:W54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>W$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:W54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:W54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>Y$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:X54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>X$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:X54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:X54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>Z$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:Y54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>Y$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:Y54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:Y54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AA$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:Z54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>Z$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:Z54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:Z54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AB$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AA54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AA$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AA54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AA54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AC$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AB54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AB$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AB54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AB54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AD$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AC54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AC$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AC54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AC54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AE$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AD54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AD$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AD54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AD54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AF$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AE54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AE$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AE54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AE54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AG$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AF54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AF$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AF54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AF54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AH$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AG54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AG$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AG54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AG54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AI$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AH54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AH$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AH54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AH54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AJ$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AI54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AI$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AI54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AI54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AK$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AJ54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AJ$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AJ54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AJ54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AL$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AK54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AK$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AK54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AK54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AM$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AL54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AL$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AL54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AL54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AN$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AM54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AM$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AM54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AM54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AO$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AN54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AN$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AN54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AN54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AP$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AO54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AO$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AO54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AO54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AQ$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AP54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AP$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AP54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AP54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AR$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AQ54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AQ$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AQ54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AQ54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AS$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AR54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AR$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AR54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AR54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AT$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AS54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AS$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AS54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AS54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AU$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AT54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AT$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AT54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AT54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AV$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AU54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AU$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AU54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AU54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AW$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AV54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AV$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AV54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AV54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AX$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AW54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AW$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AW54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AW54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AY$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AX54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AX$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AX54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AX54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AZ$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AY54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AY$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AY54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AY54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BA$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AZ54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AZ$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AZ54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AZ54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BB$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BA54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BA$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BA54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BA54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BC$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BB54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BB$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BB54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BB54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BD$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BC54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BC$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BC54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BC54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BE$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BD54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BD$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BD54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BD54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BF$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BE54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BE$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BE54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BE54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BG$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BF54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BF$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BF54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BF54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BH$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BG54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BG$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BG54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BG54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BI$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BH54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BH$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BH54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BH54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BJ$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BI54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BI$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BI54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BI54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BK$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BJ54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BJ$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BJ54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BJ54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BL$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BK54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BK$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BK54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BK54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BM$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BL54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BL$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BL54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BL54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BN$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BM54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BM$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BM54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BM54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BO$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BN54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BN$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BN54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BN54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BP$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BO54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BO$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BO54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BO54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BQ$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BP54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BP$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BP54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BP54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BR$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BQ54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BQ$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BQ54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BQ54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BS$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BR54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BR$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BR54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BR54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BT$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BS54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BS$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BS54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BS54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BU$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BT54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BT$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BT54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BT54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BV$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BU54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BU$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BU54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BU54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BW$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BV54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BV$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BV54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BV54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BX$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BW54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BW$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BW54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BW54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BY$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BX54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BX$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BX54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BX54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BZ$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BY54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BY$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BY54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BY54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CA$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BZ54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BZ$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BZ54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BZ54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CB$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CA54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CA$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CA54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CA54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CC$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CB54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CB$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CB54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CB54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CD$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CC54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CC$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CC54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CC54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CE$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CD54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CD$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CD54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CD54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CF$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CE54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CE$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CE54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CE54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CG$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CF54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CF$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CF54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CF54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CH$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CG54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CG$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CG54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CG54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CI$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CH54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CH$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CH54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CH54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CJ$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CI54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CI$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CI54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CI54))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E48)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>J$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:I55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>I$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:I55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:I55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>K$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:J55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>J$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:J55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:J55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>L$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:K55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>K$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:K55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:K55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>M$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:L55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>L$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:L55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:L55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>N$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:M55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>M$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:M55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:M55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>O$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:N55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>N$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:N55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:N55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>P$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:O55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>O$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:O55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:O55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>Q$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:P55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>P$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:P55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:P55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>R$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:Q55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>Q$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:Q55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:Q55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>S$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:R55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>R$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:R55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:R55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>T$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:S55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>S$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:S55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:S55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>U$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:T55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>T$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:T55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:T55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>V$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:U55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>U$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:U55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:U55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>W$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:V55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>V$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:V55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:V55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>X$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:W55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>W$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:W55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:W55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>Y$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:X55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>X$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:X55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:X55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>Z$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:Y55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>Y$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:Y55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:Y55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AA$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:Z55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>Z$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:Z55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:Z55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AB$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AA55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AA$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AA55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AA55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AC$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AB55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AB$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AB55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AB55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AD$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AC55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AC$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AC55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AC55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AE$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AD55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AD$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AD55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AD55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AF$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AE55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AE$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AE55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AE55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AG$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AF55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AF$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AF55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AF55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AH$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AG55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AG$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AG55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AG55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AI$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AH55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AH$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AH55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AH55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AJ$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AI55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AI$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AI55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AI55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AK$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AJ55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AJ$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AJ55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AJ55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AL$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AK55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AK$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AK55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AK55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AM$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AL55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AL$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AL55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AL55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AN$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AM55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AM$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AM55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AM55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AO$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AN55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AN$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AN55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AN55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AP$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AO55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AO$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AO55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AO55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AQ$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AP55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AP$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AP55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AP55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AR$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AQ55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AQ$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AQ55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AQ55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AS$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AR55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AR$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AR55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AR55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AT$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AS55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AS$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AS55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AS55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AU$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AT55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AT$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AT55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AT55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AV$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AU55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AU$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AU55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AU55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AW$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AV55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AV$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AV55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AV55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AX$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AW55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AW$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AW55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AW55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AY$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AX55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AX$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AX55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AX55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AZ$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AY55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AY$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AY55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AY55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BA$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AZ55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AZ$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AZ55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AZ55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BB$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BA55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BA$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BA55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BA55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BC$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BB55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BB$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BB55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BB55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BD$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BC55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BC$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BC55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BC55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BE$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BD55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BD$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BD55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BD55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BF$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BE55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BE$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BE55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BE55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BG$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BF55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BF$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BF55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BF55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BH$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BG55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BG$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BG55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BG55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BI$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BH55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BH$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BH55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BH55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BJ$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BI55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BI$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BI55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BI55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BK$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BJ55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BJ$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BJ55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BJ55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BL$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BK55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BK$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BK55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BK55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BM$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BL55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BL$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BL55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BL55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BN$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BM55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BM$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BM55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BM55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BO$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BN55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BN$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BN55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BN55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BP$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BO55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BO$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BO55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BO55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BQ$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BP55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BP$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BP55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BP55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BR$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BQ55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BQ$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BQ55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BQ55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BS$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BR55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BR$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BR55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BR55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BT$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BS55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BS$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BS55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BS55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BU$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BT55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BT$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BT55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BT55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BV$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BU55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BU$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BU55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BU55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BW$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BV55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BV$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BV55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BV55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BX$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BW55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BW$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BW55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BW55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BY$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BX55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BX$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BX55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BX55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BZ$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BY55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BY$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BY55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BY55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CA$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BZ55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BZ$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BZ55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BZ55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CB$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CA55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CA$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CA55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CA55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CC$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CB55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CB$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CB55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CB55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CD$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CC55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CC$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CC55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CC55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CE$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CD55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CD$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CD55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CD55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CF$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CE55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CE$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CE55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CE55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CG$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CF55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CF$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CF55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CF55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CH$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CG55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CG$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CG55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CG55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CI$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CH55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CH$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CH55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CH55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CJ$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CI55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CI$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CI55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CI55))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E49)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>K$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:J56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>J$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:J56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:J56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>L$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:K56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>K$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:K56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:K56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>M$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:L56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>L$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:L56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:L56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>N$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:M56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>M$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:M56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:M56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>O$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:N56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>N$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:N56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:N56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>P$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:O56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>O$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:O56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:O56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>Q$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:P56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>P$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:P56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:P56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>R$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:Q56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>Q$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:Q56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:Q56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>S$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:R56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>R$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:R56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:R56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>T$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:S56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>S$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:S56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:S56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>U$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:T56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>T$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:T56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:T56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>V$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:U56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>U$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:U56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:U56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>W$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:V56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>V$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:V56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:V56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>X$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:W56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>W$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:W56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:W56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>Y$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:X56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>X$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:X56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:X56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>Z$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:Y56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>Y$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:Y56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:Y56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AA$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:Z56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>Z$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:Z56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:Z56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AB$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AA56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AA$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AA56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AA56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AC$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AB56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AB$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AB56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AB56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AD$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AC56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AC$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AC56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AC56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AE$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AD56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AD$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AD56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AD56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AF$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AE56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AE$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AE56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AE56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AG$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AF56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AF$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AF56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AF56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AH$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AG56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AG$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AG56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AG56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AI$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AH56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AH$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AH56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AH56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AJ$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AI56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AI$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AI56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AI56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AK$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AJ56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AJ$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AJ56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AJ56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AL$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AK56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AK$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AK56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AK56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AM$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AL56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AL$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AL56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AL56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AN$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AM56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AM$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AM56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AM56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AO$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AN56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AN$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AN56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AN56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AP$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AO56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AO$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AO56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AO56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AQ$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AP56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AP$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AP56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AP56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AR$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AQ56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AQ$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AQ56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AQ56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AS$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AR56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AR$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AR56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AR56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AT$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AS56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AS$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AS56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AS56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AU$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AT56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AT$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AT56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AT56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AV$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AU56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AU$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AU56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AU56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AW$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AV56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AV$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AV56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AV56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AX$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AW56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AW$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AW56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AW56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AY$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AX56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AX$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AX56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AX56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AZ$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AY56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AY$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AY56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AY56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BA$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AZ56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AZ$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AZ56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AZ56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BB$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BA56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BA$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BA56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BA56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BC$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BB56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BB$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BB56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BB56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BD$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BC56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BC$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BC56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BC56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BE$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BD56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BD$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BD56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BD56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BF$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BE56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BE$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BE56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BE56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BG$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BF56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BF$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BF56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BF56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BH$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BG56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BG$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BG56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BG56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BI$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BH56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BH$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BH56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BH56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BJ$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BI56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BI$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BI56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BI56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BK$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BJ56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BJ$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BJ56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BJ56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BL$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BK56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BK$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BK56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BK56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BM$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BL56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BL$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BL56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BL56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BN$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BM56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BM$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BM56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BM56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BO$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BN56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BN$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BN56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BN56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BP$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BO56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BO$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BO56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BO56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BQ$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BP56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BP$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BP56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BP56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BR$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BQ56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BQ$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BQ56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BQ56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BS$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BR56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BR$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BR56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BR56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BT$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BS56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BS$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BS56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BS56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BU$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BT56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BT$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BT56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BT56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BV$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BU56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BU$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BU56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BU56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BW$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BV56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BV$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BV56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BV56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BX$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BW56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BW$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BW56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BW56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BY$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BX56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BX$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BX56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BX56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BZ$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BY56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BY$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BY56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BY56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CA$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BZ56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BZ$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BZ56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BZ56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CB$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CA56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CA$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CA56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CA56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CC$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CB56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CB$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CB56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CB56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CD$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CC56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CC$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CC56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CC56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CE$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CD56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CD$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CD56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CD56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CF$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CE56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CE$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CE56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CE56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CG$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CF56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CF$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CF56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CF56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CH$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CG56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CG$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CG56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CG56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CI$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CH56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CH$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CH56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CH56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CJ$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CI56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CI$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CI56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CI56))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E50)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>L$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:K57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>K$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:K57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:K57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>M$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:L57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>L$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:L57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:L57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>N$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:M57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>M$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:M57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:M57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>O$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:N57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>N$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:N57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:N57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>P$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:O57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>O$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:O57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:O57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>Q$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:P57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>P$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:P57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:P57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>R$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:Q57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>Q$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:Q57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:Q57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>S$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:R57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>R$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:R57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:R57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>T$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:S57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>S$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:S57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:S57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>U$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:T57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>T$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:T57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:T57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>V$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:U57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>U$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:U57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:U57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>W$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:V57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>V$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:V57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:V57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>X$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:W57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>W$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:W57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:W57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>Y$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:X57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>X$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:X57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:X57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>Z$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:Y57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>Y$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:Y57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:Y57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AA$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:Z57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>Z$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:Z57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:Z57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AB$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AA57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AA$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AA57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AA57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AC$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AB57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AB$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AB57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AB57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AD$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AC57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AC$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AC57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AC57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AE$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AD57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AD$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AD57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AD57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AF$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AE57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AE$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AE57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AE57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AG$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AF57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AF$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AF57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AF57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AH$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AG57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AG$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AG57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AG57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AI$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AH57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AH$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AH57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AH57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AJ$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AI57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AI$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AI57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AI57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AK$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AJ57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AJ$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AJ57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AJ57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AL$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AK57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AK$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AK57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AK57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AM$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AL57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AL$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AL57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AL57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AN$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AM57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AM$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AM57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AM57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AO$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AN57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AN$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AN57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AN57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AP$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AO57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AO$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AO57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AO57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AQ$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AP57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AP$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AP57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AP57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AR$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AQ57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AQ$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AQ57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AQ57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AS$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AR57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AR$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AR57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AR57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AT$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AS57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AS$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AS57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AS57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AU$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AT57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AT$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AT57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AT57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AV$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AU57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AU$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AU57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AU57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AW$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AV57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AV$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AV57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AV57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AX$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AW57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AW$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AW57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AW57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AY$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AX57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AX$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AX57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AX57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AZ$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AY57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AY$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AY57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AY57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BA$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AZ57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AZ$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AZ57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AZ57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BB$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BA57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BA$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BA57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BA57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BC$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BB57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BB$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BB57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BB57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BD$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BC57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BC$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BC57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BC57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BE$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BD57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BD$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BD57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BD57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BF$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BE57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BE$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BE57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BE57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BG$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BF57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BF$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BF57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BF57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BH$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BG57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BG$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BG57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BG57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BI$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BH57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BH$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BH57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BH57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BJ$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BI57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BI$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BI57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BI57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BK$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BJ57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BJ$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BJ57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BJ57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BL$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BK57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BK$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BK57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BK57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BM$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BL57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BL$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BL57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BL57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BN$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BM57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BM$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BM57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BM57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BO$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BN57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BN$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BN57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BN57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BP$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BO57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BO$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BO57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BO57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BQ$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BP57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BP$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BP57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BP57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BR$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BQ57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BQ$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BQ57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BQ57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BS$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BR57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BR$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BR57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BR57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BT$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BS57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BS$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BS57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BS57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BU$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BT57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BT$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BT57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BT57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BV$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BU57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BU$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BU57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BU57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BW$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BV57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BV$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BV57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BV57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BX$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BW57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BW$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BW57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BW57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BY$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BX57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BX$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BX57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BX57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BZ$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BY57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BY$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BY57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BY57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CA$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BZ57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BZ$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BZ57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BZ57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CB$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CA57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CA$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CA57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CA57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CC$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CB57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CB$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CB57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CB57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CD$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CC57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CC$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CC57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CC57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CE$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CD57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CD$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CD57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CD57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CF$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CE57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CE$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CE57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CE57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CG$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CF57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CF$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CF57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CF57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CH$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CG57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CG$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CG57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CG57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CI$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CH57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CH$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CH57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CH57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CJ$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CI57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CI$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CI57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CI57))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E51)","v":"Depreciation of asset adjustments - TAB 2026-27"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>M$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:L58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>L$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:L58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:L58))))","v":2.8419648609090409},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>N$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:M58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>M$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:M58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:M58))))","v":2.691429767814935},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>O$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:N58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>N$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:N58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:N58))))","v":2.5488683180844567},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>P$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:O58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>O$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:O58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:O58))))","v":2.4138581584497834},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>Q$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:P58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>P$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:P58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:P58))))","v":2.2859993071331006},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>R$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:Q58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>Q$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:Q58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:Q58))))","v":2.1649129688585766},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>S$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:R58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>R$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:R58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:R58))))","v":2.0502404126315721},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>T$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:S58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>S$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:S58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:S58))))","v":1.9416419089603931},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>U$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:T58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>T$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:T58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:T58))))","v":1.8387957233719903},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>V$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:U58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>U$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:U58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:U58))))","v":1.7413971632397907},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>W$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:V58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>V$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:V58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:V58))))","v":1.6491576750997914},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>X$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:W58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>W$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:W58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:W58))))","v":1.5618039897806146},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>Y$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:X58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>X$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:X58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:X58))))","v":1.4790773128148871},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>Z$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:Y58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>Y$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:Y58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:Y58))))","v":1.40073255773345},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AA$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:Z58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>Z$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:Z58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:Z58))))","v":1.3265376199709529},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AB$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AA58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AA$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AA58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AA58))))","v":1.2562726892317009},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AC$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AB58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AB$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AB58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AB58))))","v":1.1897295982785683},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AD$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AC58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AC$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AC58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AC58))))","v":1.1267112062156941},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AE$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AD58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AD$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AD58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AD58))))","v":1.0670308144378731},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AF$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AE58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AE$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AE58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AE58))))","v":1.0105116135163295},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AG$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AF58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AF$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AF58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AF58))))","v":0.95698615938221354},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AH$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AG58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AG$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AG58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AG58))))","v":0.90629587725596217},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AI$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AH58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AH$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AH58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AH58))))","v":0.85829059185285816},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AJ$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AI58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AI$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AI58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AI58))))","v":0.81282808247297866},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AK$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AJ58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AJ$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AJ58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AJ58))))","v":0.76977366165743244},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AL$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AK58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AK$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AK58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AK58))))","v":0.72899977616261769},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AM$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AL58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AL$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AL58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AL58))))","v":0.6903856290703414},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AN$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AM58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AM$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AM58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AM58))))","v":0.65381682191426194},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AO$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AN58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AN$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AN58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AN58))))","v":0.61918501576241736},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AP$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AO58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AO$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AO58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AO58))))","v":0.58638761025176045},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AQ$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AP58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AP$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AP58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AP58))))","v":0.55532743962380815},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AR$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AQ58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AQ$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AQ58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AQ58))))","v":0.52591248486087616},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AS$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AR58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AR$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AR58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AR58))))","v":0.49805560107007468},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AT$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AS58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AS$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AS58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AS58))))","v":0.47167425930741003},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AU$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AT58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AT$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AT58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AT58))))","v":0.44669030207712129},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AV$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AU58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AU$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AU58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AU58))))","v":0.42302971178188953},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AW$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AV58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AV$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AV58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AV58))))","v":0.40062239143793216},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AX$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AW58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AW$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AW58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AW58))))","v":0.37940195700532531},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AY$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AX58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AX$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AX58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AX58))))","v":0.35930554071831516},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AZ$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AY58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AY$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AY58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AY58))))","v":0.34027360483295754},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BA$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AZ58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AZ$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AZ58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AZ58))))","v":0.32224976524029908},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BB$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BA58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BA$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BA58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BA58))))","v":0.30518062442253191},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BC$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BB58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BB$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BB58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BB58))))","v":0.28901561325723946},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BD$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BC58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BC$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BC58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BC58))))","v":5.1673347981227522},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BE$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BD58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BD$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BD58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BD58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BF$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BE58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BE$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BE58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BE58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BG$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BF58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BF$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BF58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BF58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BH$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BG58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BG$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BG58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BG58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BI$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BH58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BH$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BH58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BH58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BJ$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BI58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BI$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BI58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BI58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BK$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BJ58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BJ$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BJ58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BJ58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BL$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BK58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BK$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BK58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BK58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BM$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BL58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BL$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BL58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BL58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BN$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BM58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BM$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BM58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BM58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BO$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BN58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BN$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BN58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BN58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BP$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BO58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BO$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BO58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BO58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BQ$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BP58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BP$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BP58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BP58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BR$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BQ58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BQ$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BQ58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BQ58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BS$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BR58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BR$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BR58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BR58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BT$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BS58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BS$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BS58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BS58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BU$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BT58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BT$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BT58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BT58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BV$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BU58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BU$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BU58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BU58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BW$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BV58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BV$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BV58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BV58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BX$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BW58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BW$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BW58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BW58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BY$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BX58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BX$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BX58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BX58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BZ$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BY58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BY$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BY58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BY58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CA$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BZ58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BZ$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BZ58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BZ58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CB$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CA58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CA$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CA58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CA58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CC$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CB58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CB$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CB58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CB58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CD$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CC58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CC$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CC58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CC58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CE$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CD58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CD$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CD58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CD58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CF$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CE58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CE$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CE58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CE58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CG$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CF58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CF$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CF58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CF58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CH$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CG58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CG$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CG58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CG58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CI$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CH58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CH$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CH58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CH58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CJ$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CI58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CI$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CI58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CI58))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F34&\" - tax depreciation\"","v":"Switchgear - tax depreciation"},null,{"$f":"SUM(H46:H59)+H38","v":24.12565252353188},27.852452815732882,27.419360031654719,27.948754614005232,30.944209387500255,34.265545933229568,33.662333190714726,33.089727974034545,32.546176235797653,32.030202884808865,{"$f":"SUM(R46:R59)+R38","v":31.540407771845839},31.075461879664758,30.634103706837209,30.215135835550253,29.817421674004429,29.439882364521488,29.081493848926513,28.741284083198778,28.418330393793433,28.111756968423226,27.820732474456641,27.544467798437552,27.282213900562013,27.033259778262167,26.796930533344693,26.572585537414451,26.359616690581873,26.157446768707761,25.96552785468042,13.374270213739512,3.2403609748548976,3.0761787678280079,{"$f":"SUM(AN46:AN59)+AN38","v":2.9203203037340444},2.7723633234912111,2.6319070025941147,2.4985708623490446,2.3719937364498502,2.2518327900796002,2.1377625888664595,2.0294742151582184,1.9266744292089317,1.8290848729936222,1.7364413144832305,1.6484929303223248,1.5650016249567666,1.4857413843579179,6.2222824369949077,2.7472970689328564,6.6503526004039353,6.0390083505052639,6.2089313422003158,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT46:BT59)+BT38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E63","v":"Asset class 3"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E63, 'TAB input'!$D$18:$D$67, 0))","v":"Transformers"}]
[null,null,null,null,{"$f":"E35+1","v":3},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!G$18:G$67, $E63)","v":364.65862130627835},{"$f":"INDEX('TAB input'!H$18:H$67, $E63)-INDEX('TAB input'!H$72:H$121, $E63)-INDEX('TAB input'!H$126:H$175, $E63)","v":2.4418987373757353},{"$f":"INDEX('TAB input'!I$18:I$67, $E63)-INDEX('TAB input'!I$72:I$121, $E63)-INDEX('TAB input'!I$126:I$175, $E63)","v":15.395938081037945},{"$f":"INDEX('TAB input'!J$18:J$67, $E63)-INDEX('TAB input'!J$72:J$121, $E63)-INDEX('TAB input'!J$126:J$175, $E63)","v":9.6886109571915622},{"$f":"INDEX('TAB input'!K$18:K$67, $E63)-INDEX('TAB input'!K$72:K$121, $E63)-INDEX('TAB input'!K$126:K$175, $E63)","v":49.832879500000004},{"$f":"INDEX('TAB input'!L$18:L$67, $E63)-INDEX('TAB input'!L$72:L$121, $E63)-INDEX('TAB input'!L$126:L$175, $E63)","v":87.908509600000002},{"$f":"INDEX('TAB input'!M$18:M$67, $E63)-INDEX('TAB input'!M$72:M$121, $E63)-INDEX('TAB input'!M$126:M$175, $E63)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E63)-INDEX('TAB input'!N$72:N$121, $E63)-INDEX('TAB input'!N$126:N$175, $E63)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E63)-INDEX('TAB input'!O$72:O$121, $E63)-INDEX('TAB input'!O$126:O$175, $E63)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E63)-INDEX('TAB input'!P$72:P$121, $E63)-INDEX('TAB input'!P$126:P$175, $E63)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E63)-INDEX('TAB input'!Q$72:Q$121, $E63)-INDEX('TAB input'!Q$126:Q$175, $E63)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E63)-INDEX('TAB input'!R$72:R$121, $E63)-INDEX('TAB input'!R$126:R$175, $E63)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E63)-INDEX('TAB input'!S$72:S$121, $E63)-INDEX('TAB input'!S$126:S$175, $E63)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E63)-INDEX('TAB input'!T$72:T$121, $E63)-INDEX('TAB input'!T$126:T$175, $E63)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E63)-INDEX('TAB input'!U$72:U$121, $E63)-INDEX('TAB input'!U$126:U$175, $E63)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E63)-INDEX('TAB input'!V$72:V$121, $E63)-INDEX('TAB input'!V$126:V$175, $E63)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E63)-INDEX('TAB input'!W$72:W$121, $E63)-INDEX('TAB input'!W$126:W$175, $E63)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E63)-INDEX('TAB input'!X$72:X$121, $E63)-INDEX('TAB input'!X$126:X$175, $E63)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E63)-INDEX('TAB input'!Y$72:Y$121, $E63)-INDEX('TAB input'!Y$126:Y$175, $E63)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E63)-INDEX('TAB input'!Z$72:Z$121, $E63)-INDEX('TAB input'!Z$126:Z$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E63)-INDEX('TAB input'!AA$72:AA$121, $E63)-INDEX('TAB input'!AA$126:AA$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E63)-INDEX('TAB input'!AB$72:AB$121, $E63)-INDEX('TAB input'!AB$126:AB$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E63)-INDEX('TAB input'!AC$72:AC$121, $E63)-INDEX('TAB input'!AC$126:AC$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E63)-INDEX('TAB input'!AD$72:AD$121, $E63)-INDEX('TAB input'!AD$126:AD$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E63)-INDEX('TAB input'!AE$72:AE$121, $E63)-INDEX('TAB input'!AE$126:AE$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E63)-INDEX('TAB input'!AF$72:AF$121, $E63)-INDEX('TAB input'!AF$126:AF$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E63)-INDEX('TAB input'!AG$72:AG$121, $E63)-INDEX('TAB input'!AG$126:AG$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E63)-INDEX('TAB input'!AH$72:AH$121, $E63)-INDEX('TAB input'!AH$126:AH$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E63)-INDEX('TAB input'!AI$72:AI$121, $E63)-INDEX('TAB input'!AI$126:AI$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E63)-INDEX('TAB input'!AJ$72:AJ$121, $E63)-INDEX('TAB input'!AJ$126:AJ$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E63)-INDEX('TAB input'!AK$72:AK$121, $E63)-INDEX('TAB input'!AK$126:AK$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E63)-INDEX('TAB input'!AL$72:AL$121, $E63)-INDEX('TAB input'!AL$126:AL$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E63)-INDEX('TAB input'!AM$72:AM$121, $E63)-INDEX('TAB input'!AM$126:AM$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E63)-INDEX('TAB input'!AN$72:AN$121, $E63)-INDEX('TAB input'!AN$126:AN$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E63)-INDEX('TAB input'!AO$72:AO$121, $E63)-INDEX('TAB input'!AO$126:AO$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E63)-INDEX('TAB input'!AP$72:AP$121, $E63)-INDEX('TAB input'!AP$126:AP$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E63)-INDEX('TAB input'!AQ$72:AQ$121, $E63)-INDEX('TAB input'!AQ$126:AQ$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E63)-INDEX('TAB input'!AR$72:AR$121, $E63)-INDEX('TAB input'!AR$126:AR$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E63)-INDEX('TAB input'!AS$72:AS$121, $E63)-INDEX('TAB input'!AS$126:AS$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E63)-INDEX('TAB input'!AT$72:AT$121, $E63)-INDEX('TAB input'!AT$126:AT$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E63)-INDEX('TAB input'!AU$72:AU$121, $E63)-INDEX('TAB input'!AU$126:AU$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E63)-INDEX('TAB input'!AV$72:AV$121, $E63)-INDEX('TAB input'!AV$126:AV$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E63)-INDEX('TAB input'!AW$72:AW$121, $E63)-INDEX('TAB input'!AW$126:AW$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E63)-INDEX('TAB input'!AX$72:AX$121, $E63)-INDEX('TAB input'!AX$126:AX$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E63)-INDEX('TAB input'!AY$72:AY$121, $E63)-INDEX('TAB input'!AY$126:AY$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E63)-INDEX('TAB input'!AZ$72:AZ$121, $E63)-INDEX('TAB input'!AZ$126:AZ$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E63)-INDEX('TAB input'!BA$72:BA$121, $E63)-INDEX('TAB input'!BA$126:BA$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E63)-INDEX('TAB input'!BB$72:BB$121, $E63)-INDEX('TAB input'!BB$126:BB$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E63)-INDEX('TAB input'!BC$72:BC$121, $E63)-INDEX('TAB input'!BC$126:BC$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E63)-INDEX('TAB input'!BD$72:BD$121, $E63)-INDEX('TAB input'!BD$126:BD$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E63)-INDEX('TAB input'!BE$72:BE$121, $E63)-INDEX('TAB input'!BE$126:BE$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E63)-INDEX('TAB input'!BF$72:BF$121, $E63)-INDEX('TAB input'!BF$126:BF$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E63)-INDEX('TAB input'!BG$72:BG$121, $E63)-INDEX('TAB input'!BG$126:BG$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E63)-INDEX('TAB input'!BH$72:BH$121, $E63)-INDEX('TAB input'!BH$126:BH$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E63)-INDEX('TAB input'!BI$72:BI$121, $E63)-INDEX('TAB input'!BI$126:BI$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E63)-INDEX('TAB input'!BJ$72:BJ$121, $E63)-INDEX('TAB input'!BJ$126:BJ$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E63)-INDEX('TAB input'!BK$72:BK$121, $E63)-INDEX('TAB input'!BK$126:BK$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E63)-INDEX('TAB input'!BL$72:BL$121, $E63)-INDEX('TAB input'!BL$126:BL$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E63)-INDEX('TAB input'!BM$72:BM$121, $E63)-INDEX('TAB input'!BM$126:BM$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E63)-INDEX('TAB input'!BN$72:BN$121, $E63)-INDEX('TAB input'!BN$126:BN$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E63)-INDEX('TAB input'!BO$72:BO$121, $E63)-INDEX('TAB input'!BO$126:BO$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E63)-INDEX('TAB input'!BP$72:BP$121, $E63)-INDEX('TAB input'!BP$126:BP$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E63)-INDEX('TAB input'!BQ$72:BQ$121, $E63)-INDEX('TAB input'!BQ$126:BQ$175, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E63)-INDEX('TAB input'!BR$72:BR$121, $E63)-INDEX('TAB input'!BR$126:BR$175, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E63)-INDEX('TAB input'!BS$72:BS$121, $E63)-INDEX('TAB input'!BS$126:BS$175, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E63)-INDEX('TAB input'!BT$72:BT$121, $E63)-INDEX('TAB input'!BT$126:BT$175, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E63)-INDEX('TAB input'!BU$72:BU$121, $E63)-INDEX('TAB input'!BU$126:BU$175, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E63)-INDEX('TAB input'!BV$72:BV$121, $E63)-INDEX('TAB input'!BV$126:BV$175, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E63)-INDEX('TAB input'!BW$72:BW$121, $E63)-INDEX('TAB input'!BW$126:BW$175, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E63)-INDEX('TAB input'!BX$72:BX$121, $E63)-INDEX('TAB input'!BX$126:BX$175, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E63)-INDEX('TAB input'!BY$72:BY$121, $E63)-INDEX('TAB input'!BY$126:BY$175, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E63)-INDEX('TAB input'!BZ$72:BZ$121, $E63)-INDEX('TAB input'!BZ$126:BZ$175, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E63)-INDEX('TAB input'!CA$72:CA$121, $E63)-INDEX('TAB input'!CA$126:CA$175, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E63)-INDEX('TAB input'!CB$72:CB$121, $E63)-INDEX('TAB input'!CB$126:CB$175, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E63)-INDEX('TAB input'!CC$72:CC$121, $E63)-INDEX('TAB input'!CC$126:CC$175, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E63)-INDEX('TAB input'!CD$72:CD$121, $E63)-INDEX('TAB input'!CD$126:CD$175, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E63)-INDEX('TAB input'!CE$72:CE$121, $E63)-INDEX('TAB input'!CE$126:CE$175, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E63)-INDEX('TAB input'!CF$72:CF$121, $E63)-INDEX('TAB input'!CF$126:CF$175, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E63)-INDEX('TAB input'!CG$72:CG$121, $E63)-INDEX('TAB input'!CG$126:CG$175, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E63)-INDEX('TAB input'!CH$72:CH$121, $E63)-INDEX('TAB input'!CH$126:CH$175, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E63)-INDEX('TAB input'!CI$72:CI$121, $E63)-INDEX('TAB input'!CI$126:CI$175, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E63)-INDEX('TAB input'!CJ$72:CJ$121, $E63)-INDEX('TAB input'!CJ$126:CJ$175, $E63)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!G$180:G$229, $E63)=\"\", IF($G63=0, 0, F64), INDEX('TAB input'!G$180:G$229, $E63))","v":28.296443171719037},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E63)=\"\", G64, INDEX('TAB input'!H$180:H$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E63)=\"\", H64, INDEX('TAB input'!I$180:I$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E63)=\"\", I64, INDEX('TAB input'!J$180:J$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E63)=\"\", J64, INDEX('TAB input'!K$180:K$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E63)=\"\", K64, INDEX('TAB input'!L$180:L$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E63)=\"\", L64, INDEX('TAB input'!M$180:M$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E63)=\"\", M64, INDEX('TAB input'!N$180:N$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E63)=\"\", N64, INDEX('TAB input'!O$180:O$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E63)=\"\", O64, INDEX('TAB input'!P$180:P$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E63)=\"\", P64, INDEX('TAB input'!Q$180:Q$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E63)=\"\", Q64, INDEX('TAB input'!R$180:R$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E63)=\"\", R64, INDEX('TAB input'!S$180:S$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E63)=\"\", S64, INDEX('TAB input'!T$180:T$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E63)=\"\", T64, INDEX('TAB input'!U$180:U$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E63)=\"\", U64, INDEX('TAB input'!V$180:V$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E63)=\"\", V64, INDEX('TAB input'!W$180:W$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E63)=\"\", W64, INDEX('TAB input'!X$180:X$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E63)=\"\", X64, INDEX('TAB input'!Y$180:Y$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E63)=\"\", Y64, INDEX('TAB input'!Z$180:Z$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E63)=\"\", Z64, INDEX('TAB input'!AA$180:AA$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E63)=\"\", AA64, INDEX('TAB input'!AB$180:AB$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E63)=\"\", AB64, INDEX('TAB input'!AC$180:AC$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E63)=\"\", AC64, INDEX('TAB input'!AD$180:AD$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E63)=\"\", AD64, INDEX('TAB input'!AE$180:AE$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E63)=\"\", AE64, INDEX('TAB input'!AF$180:AF$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E63)=\"\", AF64, INDEX('TAB input'!AG$180:AG$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E63)=\"\", AG64, INDEX('TAB input'!AH$180:AH$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E63)=\"\", AH64, INDEX('TAB input'!AI$180:AI$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E63)=\"\", AI64, INDEX('TAB input'!AJ$180:AJ$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E63)=\"\", AJ64, INDEX('TAB input'!AK$180:AK$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E63)=\"\", AK64, INDEX('TAB input'!AL$180:AL$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E63)=\"\", AL64, INDEX('TAB input'!AM$180:AM$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E63)=\"\", AM64, INDEX('TAB input'!AN$180:AN$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E63)=\"\", AN64, INDEX('TAB input'!AO$180:AO$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E63)=\"\", AO64, INDEX('TAB input'!AP$180:AP$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E63)=\"\", AP64, INDEX('TAB input'!AQ$180:AQ$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E63)=\"\", AQ64, INDEX('TAB input'!AR$180:AR$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E63)=\"\", AR64, INDEX('TAB input'!AS$180:AS$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E63)=\"\", AS64, INDEX('TAB input'!AT$180:AT$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E63)=\"\", AT64, INDEX('TAB input'!AU$180:AU$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E63)=\"\", AU64, INDEX('TAB input'!AV$180:AV$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E63)=\"\", AV64, INDEX('TAB input'!AW$180:AW$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E63)=\"\", AW64, INDEX('TAB input'!AX$180:AX$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E63)=\"\", AX64, INDEX('TAB input'!AY$180:AY$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E63)=\"\", AY64, INDEX('TAB input'!AZ$180:AZ$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E63)=\"\", AZ64, INDEX('TAB input'!BA$180:BA$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E63)=\"\", BA64, INDEX('TAB input'!BB$180:BB$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E63)=\"\", BB64, INDEX('TAB input'!BC$180:BC$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E63)=\"\", BC64, INDEX('TAB input'!BD$180:BD$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E63)=\"\", BD64, INDEX('TAB input'!BE$180:BE$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E63)=\"\", BE64, INDEX('TAB input'!BF$180:BF$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E63)=\"\", BF64, INDEX('TAB input'!BG$180:BG$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E63)=\"\", BG64, INDEX('TAB input'!BH$180:BH$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E63)=\"\", BH64, INDEX('TAB input'!BI$180:BI$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E63)=\"\", BI64, INDEX('TAB input'!BJ$180:BJ$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E63)=\"\", BJ64, INDEX('TAB input'!BK$180:BK$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E63)=\"\", BK64, INDEX('TAB input'!BL$180:BL$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E63)=\"\", BL64, INDEX('TAB input'!BM$180:BM$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E63)=\"\", BM64, INDEX('TAB input'!BN$180:BN$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E63)=\"\", BN64, INDEX('TAB input'!BO$180:BO$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E63)=\"\", BO64, INDEX('TAB input'!BP$180:BP$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E63)=\"\", BP64, INDEX('TAB input'!BQ$180:BQ$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E63)=\"\", BQ64, INDEX('TAB input'!BR$180:BR$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E63)=\"\", BR64, INDEX('TAB input'!BS$180:BS$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E63)=\"\", BS64, INDEX('TAB input'!BT$180:BT$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E63)=\"\", BT64, INDEX('TAB input'!BU$180:BU$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E63)=\"\", BU64, INDEX('TAB input'!BV$180:BV$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E63)=\"\", BV64, INDEX('TAB input'!BW$180:BW$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E63)=\"\", BW64, INDEX('TAB input'!BX$180:BX$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E63)=\"\", BX64, INDEX('TAB input'!BY$180:BY$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E63)=\"\", BY64, INDEX('TAB input'!BZ$180:BZ$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E63)=\"\", BZ64, INDEX('TAB input'!CA$180:CA$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E63)=\"\", CA64, INDEX('TAB input'!CB$180:CB$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E63)=\"\", CB64, INDEX('TAB input'!CC$180:CC$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E63)=\"\", CC64, INDEX('TAB input'!CD$180:CD$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E63)=\"\", CD64, INDEX('TAB input'!CE$180:CE$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E63)=\"\", CE64, INDEX('TAB input'!CF$180:CF$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E63)=\"\", CF64, INDEX('TAB input'!CG$180:CG$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E63)=\"\", CG64, INDEX('TAB input'!CH$180:CH$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E63)=\"\", CH64, INDEX('TAB input'!CI$180:CI$229, $E63))","v":40},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E63)=\"\", CI64, INDEX('TAB input'!CJ$180:CJ$229, $E63))","v":40}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E63)=0, G65, INDEX('TAB input'!H$233:H$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E63)=0, H65, INDEX('TAB input'!I$233:I$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E63)=0, I65, INDEX('TAB input'!J$233:J$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E63)=0, J65, INDEX('TAB input'!K$233:K$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E63)=0, K65, INDEX('TAB input'!L$233:L$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E63)=0, L65, INDEX('TAB input'!M$233:M$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E63)=0, M65, INDEX('TAB input'!N$233:N$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E63)=0, N65, INDEX('TAB input'!O$233:O$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E63)=0, O65, INDEX('TAB input'!P$233:P$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E63)=0, P65, INDEX('TAB input'!Q$233:Q$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E63)=0, Q65, INDEX('TAB input'!R$233:R$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E63)=0, R65, INDEX('TAB input'!S$233:S$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E63)=0, S65, INDEX('TAB input'!T$233:T$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E63)=0, T65, INDEX('TAB input'!U$233:U$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E63)=0, U65, INDEX('TAB input'!V$233:V$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E63)=0, V65, INDEX('TAB input'!W$233:W$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E63)=0, W65, INDEX('TAB input'!X$233:X$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E63)=0, X65, INDEX('TAB input'!Y$233:Y$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E63)=0, Y65, INDEX('TAB input'!Z$233:Z$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E63)=0, Z65, INDEX('TAB input'!AA$233:AA$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E63)=0, AA65, INDEX('TAB input'!AB$233:AB$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E63)=0, AB65, INDEX('TAB input'!AC$233:AC$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E63)=0, AC65, INDEX('TAB input'!AD$233:AD$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E63)=0, AD65, INDEX('TAB input'!AE$233:AE$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E63)=0, AE65, INDEX('TAB input'!AF$233:AF$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E63)=0, AF65, INDEX('TAB input'!AG$233:AG$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E63)=0, AG65, INDEX('TAB input'!AH$233:AH$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E63)=0, AH65, INDEX('TAB input'!AI$233:AI$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E63)=0, AI65, INDEX('TAB input'!AJ$233:AJ$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E63)=0, AJ65, INDEX('TAB input'!AK$233:AK$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E63)=0, AK65, INDEX('TAB input'!AL$233:AL$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E63)=0, AL65, INDEX('TAB input'!AM$233:AM$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E63)=0, AM65, INDEX('TAB input'!AN$233:AN$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E63)=0, AN65, INDEX('TAB input'!AO$233:AO$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E63)=0, AO65, INDEX('TAB input'!AP$233:AP$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E63)=0, AP65, INDEX('TAB input'!AQ$233:AQ$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E63)=0, AQ65, INDEX('TAB input'!AR$233:AR$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E63)=0, AR65, INDEX('TAB input'!AS$233:AS$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E63)=0, AS65, INDEX('TAB input'!AT$233:AT$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E63)=0, AT65, INDEX('TAB input'!AU$233:AU$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E63)=0, AU65, INDEX('TAB input'!AV$233:AV$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E63)=0, AV65, INDEX('TAB input'!AW$233:AW$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E63)=0, AW65, INDEX('TAB input'!AX$233:AX$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E63)=0, AX65, INDEX('TAB input'!AY$233:AY$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E63)=0, AY65, INDEX('TAB input'!AZ$233:AZ$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E63)=0, AZ65, INDEX('TAB input'!BA$233:BA$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E63)=0, BA65, INDEX('TAB input'!BB$233:BB$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E63)=0, BB65, INDEX('TAB input'!BC$233:BC$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E63)=0, BC65, INDEX('TAB input'!BD$233:BD$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E63)=0, BD65, INDEX('TAB input'!BE$233:BE$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E63)=0, BE65, INDEX('TAB input'!BF$233:BF$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E63)=0, BF65, INDEX('TAB input'!BG$233:BG$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E63)=0, BG65, INDEX('TAB input'!BH$233:BH$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E63)=0, BH65, INDEX('TAB input'!BI$233:BI$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E63)=0, BI65, INDEX('TAB input'!BJ$233:BJ$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E63)=0, BJ65, INDEX('TAB input'!BK$233:BK$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E63)=0, BK65, INDEX('TAB input'!BL$233:BL$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E63)=0, BL65, INDEX('TAB input'!BM$233:BM$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E63)=0, BM65, INDEX('TAB input'!BN$233:BN$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E63)=0, BN65, INDEX('TAB input'!BO$233:BO$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E63)=0, BO65, INDEX('TAB input'!BP$233:BP$282, $E63))","v":45},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E63)=0, BP65, INDEX('TAB input'!BQ$233:BQ$282, $E63))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E63)=0, BQ65, INDEX('TAB input'!BR$233:BR$282, $E63))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E63)=0, BR65, INDEX('TAB input'!BS$233:BS$282, $E63))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E63)=0, BS65, INDEX('TAB input'!BT$233:BT$282, $E63))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E63)=0, BT65, INDEX('TAB input'!BU$233:BU$282, $E63))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E63)=0, BU65, INDEX('TAB input'!BV$233:BV$282, $E63))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E63)=0, BV65, INDEX('TAB input'!BW$233:BW$282, $E63))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E63)=0, BW65, INDEX('TAB input'!BX$233:BX$282, $E63))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E63)=0, BX65, INDEX('TAB input'!BY$233:BY$282, $E63))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E63)=0, BY65, INDEX('TAB input'!BZ$233:BZ$282, $E63))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E63)=0, BZ65, INDEX('TAB input'!CA$233:CA$282, $E63))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E63)=0, CA65, INDEX('TAB input'!CB$233:CB$282, $E63))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E63)=0, CB65, INDEX('TAB input'!CC$233:CC$282, $E63))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E63)=0, CC65, INDEX('TAB input'!CD$233:CD$282, $E63))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E63)=0, CD65, INDEX('TAB input'!CE$233:CE$282, $E63))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E63)=0, CE65, INDEX('TAB input'!CF$233:CF$282, $E63))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E63)=0, CF65, INDEX('TAB input'!CG$233:CG$282, $E63))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E63)=0, CG65, INDEX('TAB input'!CH$233:CH$282, $E63))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E63)=0, CH65, INDEX('TAB input'!CI$233:CI$282, $E63))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E63)=0, CI65, INDEX('TAB input'!CJ$233:CJ$282, $E63))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E63)","v":0.94131350640782252},{"$f":"INDEX('TAB input'!I$72:I$121, $E63)","v":1.6298091489912307},{"$f":"INDEX('TAB input'!J$72:J$121, $E63)","v":1.1239097682969643},{"$f":"INDEX('TAB input'!K$72:K$121, $E63)","v":1.8812795},{"$f":"INDEX('TAB input'!L$72:L$121, $E63)","v":4.0045564000000002},{"$f":"INDEX('TAB input'!M$72:M$121, $E63)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E63)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E63)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E63)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E63)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E63)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E63)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E63)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E63)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E63)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E63)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E63)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E63)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E63)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E63)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E63)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E63)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E63)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E63)","v":28.626218087506818},{"$f":"INDEX('TAB input'!M$286:M$335, $E63)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E63)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E63)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E63)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E63)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E63)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E63)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E63)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E63)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E63)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E63)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E63)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E63)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E63)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E63)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E63)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E63)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E63)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E63)","v":36.377327491785323},{"$f":"INDEX('TAB input'!M$340:M$389, $E63)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E63)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E63)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E63)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E63)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E63)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E63)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E63)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E63)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E63)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E63)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E63)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E63)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E63)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E63)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E63)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E63)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E63)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E63)","v":41.377327491785323},{"$f":"INDEX('TAB input'!M$393:M$442, $E63)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E63)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E63)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E63)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E63)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E63)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E63)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E63)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E63)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E63)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E63)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E63)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E63)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E63)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E63)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$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$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!G$446:G$495, $E63)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E63)=\"\", G71, INDEX('TAB input'!H$446:H$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E63)=\"\", H71, INDEX('TAB input'!I$446:I$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E63)=\"\", I71, INDEX('TAB input'!J$446:J$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E63)=\"\", J71, INDEX('TAB input'!K$446:K$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E63)=\"\", K71, INDEX('TAB input'!L$446:L$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E63)=\"\", L71, INDEX('TAB input'!M$446:M$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E63)=\"\", M71, INDEX('TAB input'!N$446:N$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E63)=\"\", N71, INDEX('TAB input'!O$446:O$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E63)=\"\", O71, INDEX('TAB input'!P$446:P$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E63)=\"\", P71, INDEX('TAB input'!Q$446:Q$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E63)=\"\", Q71, INDEX('TAB input'!R$446:R$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E63)=\"\", R71, INDEX('TAB input'!S$446:S$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E63)=\"\", S71, INDEX('TAB input'!T$446:T$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E63)=\"\", T71, INDEX('TAB input'!U$446:U$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E63)=\"\", U71, INDEX('TAB input'!V$446:V$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E63)=\"\", V71, INDEX('TAB input'!W$446:W$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E63)=\"\", W71, INDEX('TAB input'!X$446:X$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E63)=\"\", X71, INDEX('TAB input'!Y$446:Y$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E63)=\"\", Y71, INDEX('TAB input'!Z$446:Z$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E63)=\"\", Z71, INDEX('TAB input'!AA$446:AA$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E63)=\"\", AA71, INDEX('TAB input'!AB$446:AB$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E63)=\"\", AB71, INDEX('TAB input'!AC$446:AC$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E63)=\"\", AC71, INDEX('TAB input'!AD$446:AD$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E63)=\"\", AD71, INDEX('TAB input'!AE$446:AE$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E63)=\"\", AE71, INDEX('TAB input'!AF$446:AF$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E63)=\"\", AF71, INDEX('TAB input'!AG$446:AG$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E63)=\"\", AG71, INDEX('TAB input'!AH$446:AH$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E63)=\"\", AH71, INDEX('TAB input'!AI$446:AI$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E63)=\"\", AI71, INDEX('TAB input'!AJ$446:AJ$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E63)=\"\", AJ71, INDEX('TAB input'!AK$446:AK$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E63)=\"\", AK71, INDEX('TAB input'!AL$446:AL$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E63)=\"\", AL71, INDEX('TAB input'!AM$446:AM$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E63)=\"\", AM71, INDEX('TAB input'!AN$446:AN$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E63)=\"\", AN71, INDEX('TAB input'!AO$446:AO$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E63)=\"\", AO71, INDEX('TAB input'!AP$446:AP$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E63)=\"\", AP71, INDEX('TAB input'!AQ$446:AQ$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E63)=\"\", AQ71, INDEX('TAB input'!AR$446:AR$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E63)=\"\", AR71, INDEX('TAB input'!AS$446:AS$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E63)=\"\", AS71, INDEX('TAB input'!AT$446:AT$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E63)=\"\", AT71, INDEX('TAB input'!AU$446:AU$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E63)=\"\", AU71, INDEX('TAB input'!AV$446:AV$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E63)=\"\", AV71, INDEX('TAB input'!AW$446:AW$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E63)=\"\", AW71, INDEX('TAB input'!AX$446:AX$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E63)=\"\", AX71, INDEX('TAB input'!AY$446:AY$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E63)=\"\", AY71, INDEX('TAB input'!AZ$446:AZ$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E63)=\"\", AZ71, INDEX('TAB input'!BA$446:BA$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E63)=\"\", BA71, INDEX('TAB input'!BB$446:BB$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E63)=\"\", BB71, INDEX('TAB input'!BC$446:BC$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E63)=\"\", BC71, INDEX('TAB input'!BD$446:BD$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E63)=\"\", BD71, INDEX('TAB input'!BE$446:BE$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E63)=\"\", BE71, INDEX('TAB input'!BF$446:BF$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E63)=\"\", BF71, INDEX('TAB input'!BG$446:BG$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E63)=\"\", BG71, INDEX('TAB input'!BH$446:BH$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E63)=\"\", BH71, INDEX('TAB input'!BI$446:BI$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E63)=\"\", BI71, INDEX('TAB input'!BJ$446:BJ$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E63)=\"\", BJ71, INDEX('TAB input'!BK$446:BK$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E63)=\"\", BK71, INDEX('TAB input'!BL$446:BL$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E63)=\"\", BL71, INDEX('TAB input'!BM$446:BM$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E63)=\"\", BM71, INDEX('TAB input'!BN$446:BN$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E63)=\"\", BN71, INDEX('TAB input'!BO$446:BO$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E63)=\"\", BO71, INDEX('TAB input'!BP$446:BP$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E63)=\"\", BP71, INDEX('TAB input'!BQ$446:BQ$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E63)=\"\", BQ71, INDEX('TAB input'!BR$446:BR$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E63)=\"\", BR71, INDEX('TAB input'!BS$446:BS$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E63)=\"\", BS71, INDEX('TAB input'!BT$446:BT$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E63)=\"\", BT71, INDEX('TAB input'!BU$446:BU$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E63)=\"\", BU71, INDEX('TAB input'!BV$446:BV$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E63)=\"\", BV71, INDEX('TAB input'!BW$446:BW$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E63)=\"\", BW71, INDEX('TAB input'!BX$446:BX$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E63)=\"\", BX71, INDEX('TAB input'!BY$446:BY$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E63)=\"\", BY71, INDEX('TAB input'!BZ$446:BZ$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E63)=\"\", BZ71, INDEX('TAB input'!CA$446:CA$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E63)=\"\", CA71, INDEX('TAB input'!CB$446:CB$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E63)=\"\", CB71, INDEX('TAB input'!CC$446:CC$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E63)=\"\", CC71, INDEX('TAB input'!CD$446:CD$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E63)=\"\", CD71, INDEX('TAB input'!CE$446:CE$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E63)=\"\", CE71, INDEX('TAB input'!CF$446:CF$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E63)=\"\", CF71, INDEX('TAB input'!CG$446:CG$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E63)=\"\", CG71, INDEX('TAB input'!CH$446:CH$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E63)=\"\", CH71, INDEX('TAB input'!CI$446:CI$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E63)=\"\", CI71, INDEX('TAB input'!CJ$446:CJ$495, $E63))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>H$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:G74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>G$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:G74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:G74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>I$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:H74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>H$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:H74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:H74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>J$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:I74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>I$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:I74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:I74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>K$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:J74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>J$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:J74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:J74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>L$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:K74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>K$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:K74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:K74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>M$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:L74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>L$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:L74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:L74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>N$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:M74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>M$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:M74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:M74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>O$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:N74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>N$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:N74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:N74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>P$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:O74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>O$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:O74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:O74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>Q$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:P74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>P$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:P74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:P74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>R$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Q74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>Q$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:Q74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Q74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>S$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:R74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>R$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:R74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:R74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>T$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:S74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>S$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:S74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:S74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>U$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:T74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>T$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:T74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:T74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>V$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:U74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>U$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:U74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:U74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>W$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:V74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>V$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:V74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:V74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>X$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:W74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>W$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:W74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:W74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>Y$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:X74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>X$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:X74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:X74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>Z$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Y74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>Y$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:Y74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Y74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AA$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Z74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>Z$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:Z74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:Z74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AB$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AA74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AA$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AA74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AA74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AC$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AB74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AB$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AB74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AB74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AD$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AC74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AC$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AC74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AC74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AE$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AD74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AD$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AD74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AD74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AF$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AE74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AE$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AE74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AE74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AG$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AF74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AF$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AF74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AF74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AH$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AG74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AG$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AG74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AG74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AI$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AH74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AH$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AH74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AH74))))","v":12.887083337411731},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AJ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AI74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AI$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AI74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AI74))))","v":3.8202878587497935},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AK$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AJ74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AJ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AJ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AJ74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AL$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AK74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AK$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AK74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AK74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AM$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AL74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AL$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AL74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AL74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AN$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AM74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AM$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AM74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AM74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AO$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AN74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AN$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AN74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AN74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AP$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AO74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AO$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AO74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AO74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AQ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AP74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AP$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AP74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AP74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AR$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AQ74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AQ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AQ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AQ74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AS$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AR74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AR$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AR74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AR74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AT$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AS74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AS$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AS74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AS74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AU$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AT74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AT$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AT74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AT74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AV$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AU74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AU$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AU74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AU74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AW$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AV74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AV$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AV74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AV74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AX$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AW74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AW$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AW74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AW74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AY$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AX74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AX$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AX74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AX74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>AZ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AY74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AY$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AY74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AY74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BA$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AZ74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>AZ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:AZ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:AZ74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BB$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BA74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BA$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BA74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BA74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BC$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BB74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BB$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BB74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BB74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BD$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BC74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BC$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BC74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BC74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BE$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BD74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BD$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BD74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BD74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BF$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BE74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BE$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BE74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BE74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BG$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BF74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BF$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BF74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BF74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BH$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BG74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BG$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BG74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BG74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BI$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BH74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BH$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BH74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BH74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BJ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BI74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BI$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BI74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BI74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BK$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BJ74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BJ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BJ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BJ74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BL$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BK74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BK$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BK74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BK74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BM$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BL74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BL$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BL74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BL74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BN$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BM74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BM$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BM74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BM74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BO$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BN74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BN$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BN74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BN74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BP$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BO74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BO$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BO74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BO74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BQ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BP74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BP$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BP74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BP74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BR$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BQ74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BQ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BQ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BQ74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BS$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BR74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BR$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BR74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BR74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BT$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BS74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BS$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BS74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BS74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BU$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BT74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BT$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BT74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BT74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BV$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BU74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BU$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BU74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BU74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BW$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BV74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BV$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BV74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BV74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BX$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BW74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BW$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BW74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BW74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BY$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BX74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BX$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BX74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BX74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>BZ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BY74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BY$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BY74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BY74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CA$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BZ74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>BZ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:BZ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:BZ74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CB$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CA74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>CA$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CA74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CA74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CC$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CB74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>CB$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CB74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CB74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CD$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CC74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>CC$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CC74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CC74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CE$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CD74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>CD$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CD74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CD74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CF$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CE74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>CE$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CE74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CE74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CG$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CF74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>CF$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CF74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CF74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CH$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CG74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>CG$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CG74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CG74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CI$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CH74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>CH$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CH74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CH74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CJ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CI74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>CI$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CI74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CI74))))","v":0}]
[null,null,null,null,{"$f":"E74+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E75)","v":"Depreciation of net capex 2022-23"},null,null,{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>I$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:H75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>H$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:H75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:H75))))","v":0.12209493686878677},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>J$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:I75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>I$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:I75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:I75))))","v":0.11599019002534743},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>K$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:J75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>J$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:J75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:J75))))","v":0.11019068052408006},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>L$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:K75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>K$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:K75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:K75))))","v":0.10468114649787605},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>M$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:L75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>L$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:L75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:L75))))","v":9.9447089172982256E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>N$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:M75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>M$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:M75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:M75))))","v":9.4474734714333139E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>O$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:N75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>N$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:N75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:N75))))","v":8.9750997978616479E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>P$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:O75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>O$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:O75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:O75))))","v":8.5263448079685653E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>Q$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:P75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>P$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:P75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:P75))))","v":8.1000275675701366E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>R$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Q75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>Q$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:Q75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Q75))))","v":7.6950261891916311E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>S$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:R75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>R$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:R75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:R75))))","v":7.3102748797320483E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>T$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:S75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>S$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:S75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:S75))))","v":6.9447611357454461E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>U$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:T75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>T$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:T75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:T75))))","v":6.5975230789581743E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>V$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:U75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>U$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:U75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:U75))))","v":6.2676469250102645E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>W$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:V75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>V$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:V75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:V75))))","v":5.9542645787597513E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>X$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:W75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>W$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:W75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:W75))))","v":5.6565513498217632E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>Y$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:X75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>X$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:X75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:X75))))","v":5.3737237823306749E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>Z$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Y75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>Y$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:Y75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Y75))))","v":5.1050375932141415E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AA$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Z75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>Z$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:Z75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:Z75))))","v":4.8497857135534339E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AB$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AA75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AA$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AA75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AA75))))","v":4.6072964278757622E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AC$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AB75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AB$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AB75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AB75))))","v":4.3769316064819742E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AD$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AC75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AC$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AC75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AC75))))","v":4.1580850261578747E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AE$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AD75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AD$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AD75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AD75))))","v":3.9501807748499818E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AF$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AE75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AE$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AE75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AE75))))","v":3.7526717361074824E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AG$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AF75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AF$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AF75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AF75))))","v":3.5650381493021091E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AH$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AG75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AG$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AG75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AG75))))","v":3.3867862418370032E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AI$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AH75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AH$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AH75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AH75))))","v":3.2174469297451533E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AJ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AI75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AI$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AI75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AI75))))","v":3.0565745832578962E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AK$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AJ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AJ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AJ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AJ75))))","v":2.9037458540950013E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AL$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AK75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AK$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AK75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AK75))))","v":2.7585585613902508E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AM$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AL75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AL$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AL75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AL75))))","v":2.6206306333207384E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AN$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AM75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AM$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AM75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AM75))))","v":2.4895991016547013E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AO$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AN75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AN$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AN75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AN75))))","v":2.3651191465719666E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AP$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AO75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AO$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AO75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AO75))))","v":2.2468631892433689E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AQ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AP75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AP$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AP75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AP75))))","v":2.1345200297811995E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AR$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AQ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AQ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AQ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AQ75))))","v":2.0277940282921403E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AS$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AR75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AR$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AR75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AR75))))","v":1.9264043268775333E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AT$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AS75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AS$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AS75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AS75))))","v":1.8300841105336564E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AU$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AT75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AT$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AT75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AT75))))","v":1.738579905006974E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AV$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AU75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AU$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AU75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AU75))))","v":1.6516509097566256E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AW$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AV75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AV$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AV75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AV75))))","v":1.5690683642687952E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AX$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AW75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AW$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AW75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AW75))))","v":1.4906149460553552E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AY$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AX75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AX$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AX75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AX75))))","v":1.4160841987525874E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>AZ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AY75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AY$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AY75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AY75))))","v":1.345279988814958E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BA$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AZ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>AZ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:AZ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:AZ75))))","v":1.2780159893742104E-2},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BB$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BA75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BA$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BA75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BA75))))","v":0.24282303798110005},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BC$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BB75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BB$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BB75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BB75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BD$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BC75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BC$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BC75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BC75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BE$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BD75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BD$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BD75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BD75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BF$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BE75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BE$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BE75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BE75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BG$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BF75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BF$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BF75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BF75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BH$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BG75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BG$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BG75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BG75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BI$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BH75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BH$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BH75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BH75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BJ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BI75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BI$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BI75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BI75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BK$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BJ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BJ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BJ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BJ75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BL$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BK75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BK$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BK75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BK75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BM$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BL75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BL$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BL75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BL75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BN$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BM75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BM$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BM75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BM75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BO$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BN75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BN$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BN75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BN75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BP$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BO75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BO$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BO75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BO75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BQ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BP75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BP$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BP75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BP75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BR$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BQ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BQ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BQ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BQ75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BS$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BR75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BR$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BR75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BR75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BT$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BS75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BS$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BS75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BS75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BU$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BT75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BT$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BT75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BT75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BV$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BU75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BU$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BU75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BU75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BW$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BV75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BV$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BV75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BV75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BX$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BW75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BW$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BW75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BW75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BY$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BX75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BX$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BX75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BX75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>BZ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BY75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BY$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BY75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BY75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CA$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BZ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>BZ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:BZ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:BZ75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CB$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CA75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CA$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CA75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CA75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CC$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CB75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CB$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CB75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CB75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CD$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CC75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CC$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CC75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CC75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CE$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CD75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CD$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CD75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CD75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CF$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CE75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CE$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CE75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CE75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CG$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CF75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CF$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CF75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CF75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CH$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CG75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CG$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CG75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CG75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CI$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CH75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CH$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CH75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CH75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CJ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CI75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CI$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CI75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CI75))))","v":0}]
[null,null,null,null,{"$f":"E75+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E76)","v":"Depreciation of net capex 2023-24"},null,null,null,{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>J$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:I76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>I$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:I76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:I76))))","v":0.76979690405189727},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>K$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:J76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>J$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:J76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:J76))))","v":0.73130705884930236},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>L$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:K76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>K$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:K76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:K76))))","v":0.69474170590683726},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>M$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:L76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>L$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:L76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:L76))))","v":0.66000462061149545},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>N$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:M76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>M$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:M76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:M76))))","v":0.62700438958092064},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>O$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:N76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>N$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:N76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:N76))))","v":0.59565417010187471},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>P$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:O76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>O$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:O76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:O76))))","v":0.56587146159678092},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>Q$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:P76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>P$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:P76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:P76))))","v":0.53757788851694188},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>R$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Q76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>Q$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:Q76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Q76))))","v":0.51069899409109476},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>S$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:R76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>R$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:R76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:R76))))","v":0.48516404438654009},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>T$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:S76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>S$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:S76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:S76))))","v":0.46090584216721309},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>U$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:T76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>T$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:T76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:T76))))","v":0.43786055005885238},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>V$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:U76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>U$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:U76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:U76))))","v":0.41596752255590985},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>W$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:V76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>V$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:V76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:V76))))","v":0.39516914642811429},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>X$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:W76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>W$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:W76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:W76))))","v":0.37541068910670861},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>Y$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:X76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>X$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:X76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:X76))))","v":0.35664015465137322},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>Z$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Y76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>Y$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:Y76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Y76))))","v":0.33880814691880456},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AA$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Z76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>Z$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:Z76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:Z76))))","v":0.3218677395728643},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AB$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AA76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AA$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AA76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AA76))))","v":0.30577435259422109},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AC$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AB76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AB$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AB76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AB76))))","v":0.29048563496451002},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AD$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AC76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AC$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AC76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AC76))))","v":0.27596135321628451},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AE$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AD76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AD$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AD76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AD76))))","v":0.26216328555547025},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AF$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AE76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AE$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AE76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AE76))))","v":0.24905512127769674},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AG$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AF76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AF$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AF76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AF76))))","v":0.23660236521381189},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AH$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AG76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AG$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AG76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AG76))))","v":0.22477224695312126},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AI$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AH76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AH$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AH76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AH76))))","v":0.21353363460546521},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AJ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AI76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AI$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AI76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AI76))))","v":0.20285695287519195},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AK$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AJ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AJ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AJ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AJ76))))","v":0.19271410523143234},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AL$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AK76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AK$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AK76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AK76))))","v":0.18307839996986069},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AM$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AL76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AL$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AL76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AL76))))","v":0.17392447997136767},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AN$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AM76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AM$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AM76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AM76))))","v":0.16522825597279933},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AO$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AN76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AN$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AN76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AN76))))","v":0.15696684317415938},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AP$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AO76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AO$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AO76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AO76))))","v":0.14911850101545143},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AQ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AP76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AP$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AP76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AP76))))","v":0.14166257596467888},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AR$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AQ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AQ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AQ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AQ76))))","v":0.13457944716644493},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AS$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AR76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AR$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AR76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AR76))))","v":0.1278504748081227},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AT$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AS76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AS$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AS76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AS76))))","v":0.12145795106771659},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AU$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AT76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AT$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AT76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AT76))))","v":0.11538505351433077},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AV$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AU76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AU$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AU76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AU76))))","v":0.10961580083861425},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AW$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AV76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AV$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AV76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AV76))))","v":0.1041350107966835},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AX$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AW76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AW$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AW76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AW76))))","v":9.892826025684931E-2},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AY$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AX76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AX$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AX76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AX76))))","v":9.3981847244006822E-2},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>AZ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AY76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AY$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AY76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AY76))))","v":8.9282754881806439E-2},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BA$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AZ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>AZ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:AZ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:AZ76))))","v":8.4818617137716143E-2},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BB$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BA76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BA$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BA76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BA76))))","v":8.0577686280830368E-2},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BC$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BB76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BB$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BB76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BB76))))","v":1.5309760393357763},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BD$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BC76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BC$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BC76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BC76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BE$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BD76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BD$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BD76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BD76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BF$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BE76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BE$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BE76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BE76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BG$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BF76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BF$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BF76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BF76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BH$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BG76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BG$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BG76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BG76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BI$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BH76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BH$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BH76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BH76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BJ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BI76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BI$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BI76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BI76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BK$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BJ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BJ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BJ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BJ76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BL$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BK76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BK$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BK76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BK76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BM$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BL76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BL$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BL76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BL76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BN$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BM76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BM$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BM76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BM76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BO$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BN76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BN$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BN76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BN76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BP$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BO76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BO$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BO76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BO76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BQ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BP76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BP$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BP76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BP76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BR$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BQ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BQ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BQ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BQ76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BS$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BR76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BR$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BR76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BR76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BT$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BS76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BS$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BS76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BS76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BU$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BT76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BT$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BT76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BT76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BV$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BU76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BU$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BU76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BU76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BW$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BV76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BV$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BV76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BV76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BX$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BW76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BW$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BW76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BW76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BY$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BX76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BX$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BX76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BX76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>BZ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BY76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BY$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BY76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BY76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CA$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BZ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>BZ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:BZ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:BZ76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CB$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CA76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CA$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CA76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CA76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CC$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CB76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CB$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CB76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CB76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CD$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CC76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CC$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CC76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CC76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CE$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CD76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CD$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CD76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CD76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CF$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CE76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CE$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CE76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CE76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CG$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CF76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CF$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CF76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CF76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CH$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CG76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CG$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CG76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CG76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CI$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CH76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CH$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CH76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CH76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CJ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CI76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CI$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CI76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CI76))))","v":0}]
[null,null,null,null,{"$f":"E76+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E77)","v":"Depreciation of net capex 2024-25"},null,null,null,null,{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>K$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:J77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>J$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:J77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:J77))))","v":0.48443054785957812},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>L$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:K77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>K$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:K77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:K77))))","v":0.46020902046659923},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>M$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:L77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>L$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:L77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:L77))))","v":0.43719856944326924},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>N$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:M77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>M$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:M77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:M77))))","v":0.41533864097110573},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>O$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:N77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>N$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:N77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:N77))))","v":0.3945717089225505},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>P$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:O77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>O$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:O77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:O77))))","v":0.37484312347642296},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>Q$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:P77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>P$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:P77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:P77))))","v":0.35610096730260182},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>R$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:Q77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>Q$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:Q77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:Q77))))","v":0.33829591893747174},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>S$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:R77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>R$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:R77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:R77))))","v":0.32138112299059812},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>T$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:S77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>S$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:S77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:S77))))","v":0.30531206684106821},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>U$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:T77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>T$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:T77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:T77))))","v":0.29004646349901481},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>V$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:U77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>U$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:U77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:U77))))","v":0.27554414032406405},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>W$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:V77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>V$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:V77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:V77))))","v":0.26176693330786083},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>X$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:W77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>W$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:W77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:W77))))","v":0.24867858664246781},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>Y$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:X77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>X$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:X77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:X77))))","v":0.23624465731034441},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>Z$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:Y77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>Y$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:Y77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:Y77))))","v":0.22443242444482719},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AA$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:Z77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>Z$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:Z77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:Z77))))","v":0.21321080322258584},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AB$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AA77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AA$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AA77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AA77))))","v":0.20255026306145657},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AC$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AB77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AB$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AB77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AB77))))","v":0.19242274990838376},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AD$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AC77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AC$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AC77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AC77))))","v":0.18280161241296455},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AE$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AD77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AD$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AD77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AD77))))","v":0.17366153179231633},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AF$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AE77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AE$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AE77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AE77))))","v":0.16497845520270055},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AG$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AF77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AF$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AF77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AF77))))","v":0.15672953244256549},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AH$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AG77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AG$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AG77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AG77))))","v":0.14889305582043724},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AI$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AH77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AH$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AH77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AH77))))","v":0.14144840302941536},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AJ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AI77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AI$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AI77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AI77))))","v":0.13437598287794458},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AK$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AJ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AJ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AJ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AJ77))))","v":0.12765718373404736},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AL$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AK77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AK$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AK77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AK77))))","v":0.12127432454734496},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AM$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AL77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AL$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AL77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AL77))))","v":0.11521060831997772},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AN$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AM77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AM$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AM77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AM77))))","v":0.10945007790397883},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AO$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AN77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AN$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AN77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AN77))))","v":0.10397757400877987},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AP$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AO77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AO$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AO77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AO77))))","v":9.8778695308340894E-2},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AQ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AP77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AP$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AP77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AP77))))","v":9.3839760542923839E-2},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AR$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AQ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AQ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AQ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AQ77))))","v":8.9147772515777657E-2},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AS$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AR77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AR$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AR77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AR77))))","v":8.4690383889988757E-2},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AT$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AS77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AS$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AS77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AS77))))","v":8.0455864695489335E-2},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AU$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AT77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AT$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AT77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AT77))))","v":7.6433071460714874E-2},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AV$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AU77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AU$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AU77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AU77))))","v":7.261141788767915E-2},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AW$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AV77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AV$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AV77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AV77))))","v":6.8980846993295236E-2},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AX$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AW77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AW$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AW77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AW77))))","v":6.5531804643630481E-2},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AY$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AX77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AX$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AX77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AX77))))","v":6.2255214411448989E-2},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>AZ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AY77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AY$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AY77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AY77))))","v":5.9142453690876541E-2},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BA$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AZ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>AZ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:AZ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:AZ77))))","v":5.6185331006332717E-2},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BB$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BA77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BA$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BA77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BA77))))","v":5.337606445601608E-2},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BC$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BB77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BB$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BB77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BB77))))","v":5.0707261233215298E-2},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BD$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BC77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BC$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BC77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BC77))))","v":0.96343796343109034},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BE$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BD77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BD$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BD77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BD77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BF$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BE77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BE$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BE77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BE77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BG$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BF77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BF$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BF77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BF77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BH$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BG77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BG$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BG77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BG77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BI$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BH77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BH$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BH77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BH77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BJ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BI77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BI$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BI77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BI77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BK$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BJ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BJ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BJ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BJ77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BL$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BK77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BK$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BK77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BK77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BM$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BL77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BL$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BL77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BL77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BN$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BM77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BM$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BM77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BM77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BO$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BN77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BN$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BN77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BN77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BP$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BO77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BO$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BO77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BO77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BQ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BP77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BP$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BP77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BP77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BR$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BQ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BQ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BQ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BQ77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BS$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BR77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BR$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BR77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BR77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BT$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BS77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BS$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BS77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BS77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BU$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BT77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BT$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BT77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BT77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BV$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BU77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BU$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BU77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BU77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BW$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BV77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BV$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BV77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BV77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BX$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BW77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BW$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BW77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BW77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BY$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BX77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BX$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BX77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BX77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>BZ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BY77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BY$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BY77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BY77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CA$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BZ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>BZ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:BZ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:BZ77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CB$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CA77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CA$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CA77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CA77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CC$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CB77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CB$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CB77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CB77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CD$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CC77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CC$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CC77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CC77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CE$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CD77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CD$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CD77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CD77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CF$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CE77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CE$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CE77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CE77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CG$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CF77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CF$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CF77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CF77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CH$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CG77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CG$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CG77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CG77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CI$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CH77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CH$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CH77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CH77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CJ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CI77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CI$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CI77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CI77))))","v":0}]
[null,null,null,null,{"$f":"E77+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E78)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>L$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:K78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>K$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:K78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:K78))))","v":2.4916439750000001},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>M$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:L78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>L$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:L78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:L78))))","v":2.3670617762499999},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>N$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:M78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>M$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:M78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:M78))))","v":2.2487086874375004},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>O$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:N78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>N$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:N78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:N78))))","v":2.1362732530656254},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>P$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:O78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>O$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:O78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:O78))))","v":2.029459590412344},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>Q$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:P78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>P$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:P78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:P78))))","v":1.9279866108917267},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>R$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:Q78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>Q$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:Q78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:Q78))))","v":1.8315872803471405},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>S$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:R78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>R$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:R78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:R78))))","v":1.7400079163297832},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>T$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:S78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>S$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:S78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:S78))))","v":1.6530075205132941},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>U$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:T78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>T$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:T78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:T78))))","v":1.5703571444876294},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>V$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:U78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>U$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:U78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:U78))))","v":1.491839287263248},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>W$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:V78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>V$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:V78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:V78))))","v":1.4172473229000855},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>X$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:W78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>W$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:W78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:W78))))","v":1.3463849567550814},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>Y$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:X78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>X$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:X78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:X78))))","v":1.2790657089173272},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>Z$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:Y78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>Y$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:Y78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:Y78))))","v":1.215112423471461},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AA$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:Z78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>Z$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:Z78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:Z78))))","v":1.1543568022978881},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AB$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AA78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AA$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AA78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AA78))))","v":1.0966389621829937},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AC$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AB78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AB$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AB78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AB78))))","v":1.041807014073844},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AD$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AC78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AC$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AC78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AC78))))","v":0.98971666337015185},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AE$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AD78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AD$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AD78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AD78))))","v":0.94023083020164422},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AF$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AE78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AE$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AE78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AE78))))","v":0.89321928869156186},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AG$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AF78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AF$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AF78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AF78))))","v":0.84855832425698385},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AH$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AG78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AG$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AG78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AG78))))","v":0.80613040804413461},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AI$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AH78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AH$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AH78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AH78))))","v":0.76582388764192788},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AJ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AI78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AI$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AI78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AI78))))","v":0.7275326932598315},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AK$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AJ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AJ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AJ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AJ78))))","v":0.69115605859683993},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AL$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AK78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AK$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AK78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AK78))))","v":0.65659825566699792},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AM$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AL78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AL$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AL78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AL78))))","v":0.62376834288364802},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AN$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AM78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AM$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AM78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AM78))))","v":0.5925799257394655},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AO$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AN78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AN$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AN78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AN78))))","v":0.56295092945249225},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AP$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AO78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AO$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AO78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AO78))))","v":0.53480338297986774},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AQ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AP78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AP$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AP78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AP78))))","v":0.50806321383087438},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AR$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AQ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AQ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AQ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AQ78))))","v":0.48266005313933069},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AS$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AR78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AR$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AR78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AR78))))","v":0.45852705048236403},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AT$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AS78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AS$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AS78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AS78))))","v":0.43560069795824569},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AU$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AT78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AT$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AT78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AT78))))","v":0.41382066306033349},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AV$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AU78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AU$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AU78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AU78))))","v":0.39312962990731676},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AW$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AV78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AV$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AV78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AV78))))","v":0.37347314841195106},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AX$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AW78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AW$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AW78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AW78))))","v":0.35479949099135338},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AY$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AX78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AX$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AX78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AX78))))","v":0.33705951644178567},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>AZ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AY78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AY$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AY78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AY78))))","v":0.3202065406196965},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BA$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AZ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>AZ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:AZ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:AZ78))))","v":0.30419621358871185},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BB$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BA78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BA$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BA78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BA78))))","v":0.2889864029092763},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BC$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BB78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BB$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BB78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BB78))))","v":0.27453708276381261},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BD$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BC78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BC$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BC78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BC78))))","v":0.26081022862562192},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BE$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BD78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BD$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BD78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BD78))))","v":4.955394343886816},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BF$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BE78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BE$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BE78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BE78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BG$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BF78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BF$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BF78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BF78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BH$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BG78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BG$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BG78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BG78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BI$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BH78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BH$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BH78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BH78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BJ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BI78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BI$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BI78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BI78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BK$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BJ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BJ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BJ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BJ78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BL$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BK78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BK$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BK78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BK78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BM$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BL78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BL$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BL78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BL78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BN$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BM78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BM$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BM78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BM78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BO$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BN78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BN$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BN78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BN78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BP$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BO78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BO$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BO78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BO78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BQ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BP78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BP$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BP78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BP78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BR$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BQ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BQ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BQ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BQ78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BS$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BR78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BR$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BR78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BR78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BT$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BS78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BS$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BS78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BS78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BU$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BT78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BT$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BT78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BT78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BV$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BU78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BU$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BU78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BU78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BW$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BV78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BV$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BV78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BV78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BX$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BW78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BW$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BW78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BW78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BY$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BX78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BX$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BX78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BX78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>BZ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BY78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BY$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BY78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BY78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CA$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BZ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>BZ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:BZ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:BZ78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CB$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CA78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CA$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CA78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CA78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CC$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CB78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CB$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CB78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CB78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CD$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CC78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CC$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CC78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CC78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CE$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CD78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CD$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CD78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CD78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CF$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CE78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CE$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CE78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CE78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CG$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CF78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CF$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CF78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CF78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CH$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CG78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CG$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CG78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CG78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CI$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CH78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CH$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CH78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CH78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CJ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CI78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CI$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CI78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CI78))))","v":0}]
[null,null,null,null,{"$f":"E78+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E79)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>M$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:L79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>L$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:L79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:L79))))","v":4.3954254800000001},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>N$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:M79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>M$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:M79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:M79))))","v":4.1756542059999999},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>O$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:N79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>N$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:N79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:N79))))","v":3.9668714957},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>P$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:O79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>O$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:O79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:O79))))","v":3.7685279209150004},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>Q$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:P79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>P$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:P79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:P79))))","v":3.5801015248692503},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>R$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:Q79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>Q$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:Q79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:Q79))))","v":3.4010964486257875},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>S$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:R79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>R$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:R79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:R79))))","v":3.2310416261944979},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>T$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:S79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>S$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:S79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:S79))))","v":3.0694895448847737},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>U$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:T79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>T$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:T79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:T79))))","v":2.9160150676405348},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>V$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:U79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>U$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:U79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:U79))))","v":2.7702143142585078},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>W$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:V79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>V$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:V79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:V79))))","v":2.6317035985455823},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>X$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:W79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>W$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:W79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:W79))))","v":2.5001184186183032},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>Y$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:X79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>X$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:X79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:X79))))","v":2.3751124976873883},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>Z$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:Y79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>Y$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:Y79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:Y79))))","v":2.2563568728030186},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AA$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:Z79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>Z$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:Z79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:Z79))))","v":2.1435390291628678},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AB$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AA79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AA$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AA79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AA79))))","v":2.0363620777047244},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AC$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AB79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AB$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AB79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AB79))))","v":1.9345439738194883},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AD$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AC79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AC$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AC79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AC79))))","v":1.8378167751285139},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AE$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AD79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AD$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AD79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AD79))))","v":1.7459259363720883},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AF$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AE79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AE$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AE79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AE79))))","v":1.6586296395534839},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AG$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AF79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AF$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AF79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AF79))))","v":1.5756981575758098},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AH$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AG79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AG$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AG79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AG79))))","v":1.4969132496970192},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AI$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AH79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AH$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AH79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AH79))))","v":1.4220675872121684},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AJ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AI79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AI$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AI79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AI79))))","v":1.35096420785156},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AK$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AJ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AJ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AJ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AJ79))))","v":1.283415997458982},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AL$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AK79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AK$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AK79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AK79))))","v":1.219245197586033},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AM$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AL79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AL$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AL79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AL79))))","v":1.1582829377067312},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AN$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AM79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AM$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AM79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AM79))))","v":1.1003687908213948},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AO$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AN79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AN$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AN79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AN79))))","v":1.0453503512803253},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AP$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AO79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AO$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AO79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AO79))))","v":0.99308283371630923},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AQ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AP79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AP$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AP79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AP79))))","v":0.94342869203049351},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AR$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AQ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AQ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AQ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AQ79))))","v":0.89625725742896878},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AS$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AR79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AR$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AR79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AR79))))","v":0.85144439455752019},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AT$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AS79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AS$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AS79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AS79))))","v":0.80887217482964435},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AU$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AT79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AT$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AT79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AT79))))","v":0.76842856608816201},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AV$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AU79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AU$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AU79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AU79))))","v":0.73000713778375403},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AW$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AV79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AV$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AV79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AV79))))","v":0.69350678089456608},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AX$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AW79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AW$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AW79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AW79))))","v":0.65883144184983777},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AY$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AX79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AX$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AX79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AX79))))","v":0.62588986975734573},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>AZ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AY79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AY$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AY79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AY79))))","v":0.59459537626947845},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BA$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AZ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>AZ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:AZ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:AZ79))))","v":0.56486560745600445},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BB$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BA79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BA$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BA79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BA79))))","v":0.53662232708320445},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BC$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BB79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BB$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BB79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BB79))))","v":0.5097912107290441},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BD$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BC79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BC$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BC79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BC79))))","v":0.48430165019259164},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BE$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BD79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BD$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BD79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BD79))))","v":0.46008656768296208},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BF$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BE79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BE$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BE79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BE79))))","v":8.7416447859762769},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BG$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BF79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BF$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BF79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BF79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BH$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BG79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BG$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BG79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BG79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BI$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BH79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BH$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BH79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BH79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BJ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BI79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BI$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BI79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BI79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BK$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BJ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BJ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BJ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BJ79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BL$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BK79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BK$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BK79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BK79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BM$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BL79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BL$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BL79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BL79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BN$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BM79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BM$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BM79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BM79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BO$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BN79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BN$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BN79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BN79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BP$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BO79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BO$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BO79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BO79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BQ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BP79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BP$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BP79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BP79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BR$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BQ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BQ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BQ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BQ79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BS$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BR79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BR$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BR79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BR79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BT$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BS79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BS$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BS79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BS79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BU$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BT79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BT$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BT79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BT79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BV$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BU79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BU$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BU79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BU79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BW$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BV79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BV$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BV79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BV79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BX$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BW79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BW$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BW79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BW79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BY$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BX79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BX$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BX79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BX79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>BZ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BY79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BY$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BY79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BY79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CA$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BZ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>BZ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:BZ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:BZ79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CB$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CA79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CA$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CA79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CA79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CC$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CB79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CB$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CB79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CB79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CD$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CC79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CC$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CC79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CC79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CE$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CD79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CD$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CD79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CD79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CF$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CE79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CE$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CE79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CE79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CG$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CF79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CF$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CF79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CF79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CH$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CG79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CG$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CG79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CG79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CI$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CH79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CH$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CH79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CH79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CJ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CI79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CI$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CI79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CI79))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E75)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>I$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:H82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>H$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:H82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:H82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>J$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:I82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>I$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:I82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:I82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>K$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:J82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>J$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:J82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:J82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>L$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:K82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>K$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:K82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:K82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>M$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:L82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>L$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:L82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:L82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>N$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:M82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>M$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:M82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:M82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>O$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:N82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>N$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:N82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:N82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>P$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:O82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>O$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:O82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:O82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>Q$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:P82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>P$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:P82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:P82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>R$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:Q82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>Q$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:Q82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:Q82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>S$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:R82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>R$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:R82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:R82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>T$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:S82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>S$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:S82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:S82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>U$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:T82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>T$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:T82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:T82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>V$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:U82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>U$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:U82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:U82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>W$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:V82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>V$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:V82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:V82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>X$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:W82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>W$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:W82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:W82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>Y$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:X82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>X$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:X82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:X82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>Z$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:Y82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>Y$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:Y82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:Y82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AA$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:Z82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>Z$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:Z82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:Z82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AB$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AA82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AA$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AA82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AA82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AC$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AB82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AB$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AB82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AB82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AD$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AC82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AC$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AC82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AC82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AE$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AD82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AD$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AD82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AD82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AF$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AE82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AE$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AE82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AE82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AG$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AF82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AF$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AF82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AF82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AH$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AG82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AG$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AG82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AG82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AI$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AH82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AH$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AH82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AH82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AJ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AI82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AI$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AI82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AI82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AK$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AJ82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AJ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AJ82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AJ82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AL$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AK82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AK$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AK82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AK82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AM$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AL82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AL$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AL82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AL82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AN$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AM82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AM$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AM82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AM82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AO$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AN82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AN$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AN82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AN82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AP$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AO82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AO$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AO82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AO82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AQ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AP82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AP$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AP82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AP82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AR$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AQ82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AQ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AQ82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AQ82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AS$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AR82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AR$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AR82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AR82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AT$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AS82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AS$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AS82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AS82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AU$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AT82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AT$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AT82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AT82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AV$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AU82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AU$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AU82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AU82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AW$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AV82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AV$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AV82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AV82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AX$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AW82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AW$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AW82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AW82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AY$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AX82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AX$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AX82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AX82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>AZ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AY82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AY$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AY82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AY82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BA$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:AZ82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AZ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AZ82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AZ82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BB$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BA82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BA$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BA82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BA82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BC$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BB82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BB$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BB82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BB82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BD$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BC82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BC$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BC82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BC82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BE$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BD82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BD$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BD82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BD82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BF$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BE82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BE$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BE82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BE82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BG$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BF82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BF$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BF82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BF82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BH$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BG82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BG$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BG82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BG82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BI$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BH82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BH$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BH82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BH82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BJ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BI82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BI$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BI82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BI82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BK$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BJ82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BJ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BJ82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BJ82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BL$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BK82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BK$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BK82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BK82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BM$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BL82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BL$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BL82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BL82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BN$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BM82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BM$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BM82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BM82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BO$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BN82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BN$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BN82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BN82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BP$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BO82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BO$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BO82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BO82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BQ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BP82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BP$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BP82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BP82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BR$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BQ82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BQ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BQ82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BQ82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BS$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BR82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BR$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BR82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BR82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BT$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BS82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BS$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BS82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BS82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BU$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BT82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BT$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BT82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BT82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BV$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BU82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BU$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BU82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BU82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BW$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BV82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BV$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BV82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BV82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BX$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BW82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BW$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BW82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BW82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BY$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BX82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BX$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BX82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BX82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>BZ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BY82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BY$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BY82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BY82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CA$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:BZ82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BZ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BZ82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BZ82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CB$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:CA82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CA$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CA82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CA82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CC$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:CB82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CB$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CB82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CB82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CD$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:CC82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CC$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CC82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CC82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CE$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:CD82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CD$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CD82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CD82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CF$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:CE82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CE$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CE82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CE82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CG$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:CF82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CF$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CF82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CF82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CH$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:CG82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CG$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CG82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CG82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CI$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:CH82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CH$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CH82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CH82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CJ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:CI82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CI$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CI82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CI82))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E76)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>J$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:I83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>I$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:I83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:I83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>K$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:J83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>J$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:J83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:J83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>L$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:K83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>K$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:K83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:K83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>M$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:L83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>L$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:L83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:L83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>N$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:M83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>M$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:M83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:M83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>O$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:N83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>N$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:N83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:N83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>P$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:O83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>O$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:O83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:O83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>Q$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:P83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>P$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:P83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:P83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>R$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:Q83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>Q$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:Q83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:Q83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>S$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:R83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>R$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:R83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:R83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>T$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:S83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>S$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:S83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:S83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>U$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:T83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>T$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:T83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:T83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>V$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:U83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>U$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:U83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:U83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>W$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:V83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>V$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:V83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:V83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>X$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:W83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>W$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:W83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:W83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>Y$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:X83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>X$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:X83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:X83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>Z$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:Y83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>Y$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:Y83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:Y83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AA$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:Z83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>Z$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:Z83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:Z83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AB$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AA83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AA$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AA83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AA83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AC$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AB83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AB$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AB83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AB83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AD$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AC83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AC$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AC83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AC83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AE$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AD83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AD$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AD83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AD83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AF$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AE83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AE$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AE83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AE83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AG$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AF83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AF$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AF83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AF83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AH$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AG83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AG$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AG83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AG83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AI$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AH83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AH$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AH83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AH83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AJ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AI83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AI$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AI83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AI83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AK$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AJ83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AJ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AJ83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AJ83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AL$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AK83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AK$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AK83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AK83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AM$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AL83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AL$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AL83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AL83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AN$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AM83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AM$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AM83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AM83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AO$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AN83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AN$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AN83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AN83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AP$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AO83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AO$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AO83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AO83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AQ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AP83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AP$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AP83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AP83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AR$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AQ83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AQ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AQ83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AQ83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AS$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AR83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AR$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AR83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AR83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AT$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AS83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AS$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AS83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AS83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AU$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AT83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AT$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AT83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AT83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AV$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AU83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AU$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AU83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AU83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AW$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AV83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AV$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AV83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AV83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AX$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AW83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AW$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AW83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AW83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AY$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AX83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AX$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AX83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AX83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>AZ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AY83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AY$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AY83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AY83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BA$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:AZ83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AZ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AZ83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AZ83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BB$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BA83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BA$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BA83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BA83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BC$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BB83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BB$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BB83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BB83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BD$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BC83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BC$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BC83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BC83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BE$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BD83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BD$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BD83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BD83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BF$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BE83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BE$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BE83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BE83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BG$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BF83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BF$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BF83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BF83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BH$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BG83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BG$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BG83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BG83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BI$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BH83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BH$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BH83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BH83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BJ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BI83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BI$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BI83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BI83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BK$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BJ83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BJ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BJ83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BJ83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BL$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BK83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BK$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BK83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BK83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BM$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BL83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BL$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BL83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BL83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BN$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BM83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BM$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BM83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BM83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BO$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BN83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BN$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BN83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BN83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BP$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BO83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BO$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BO83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BO83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BQ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BP83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BP$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BP83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BP83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BR$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BQ83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BQ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BQ83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BQ83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BS$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BR83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BR$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BR83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BR83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BT$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BS83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BS$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BS83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BS83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BU$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BT83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BT$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BT83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BT83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BV$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BU83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BU$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BU83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BU83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BW$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BV83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BV$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BV83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BV83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BX$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BW83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BW$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BW83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BW83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BY$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BX83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BX$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BX83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BX83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>BZ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BY83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BY$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BY83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BY83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CA$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:BZ83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BZ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BZ83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BZ83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CB$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:CA83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CA$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CA83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CA83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CC$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:CB83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CB$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CB83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CB83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CD$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:CC83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CC$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CC83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CC83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CE$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:CD83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CD$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CD83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CD83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CF$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:CE83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CE$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CE83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CE83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CG$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:CF83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CF$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CF83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CF83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CH$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:CG83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CG$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CG83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CG83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CI$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:CH83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CH$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CH83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CH83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CJ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:CI83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CI$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CI83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CI83))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E77)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>K$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:J84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>J$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:J84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:J84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>L$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:K84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>K$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:K84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:K84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>M$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:L84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>L$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:L84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:L84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>N$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:M84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>M$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:M84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:M84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>O$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:N84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>N$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:N84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:N84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>P$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:O84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>O$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:O84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:O84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>Q$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:P84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>P$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:P84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:P84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>R$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:Q84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>Q$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:Q84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:Q84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>S$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:R84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>R$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:R84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:R84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>T$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:S84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>S$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:S84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:S84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>U$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:T84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>T$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:T84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:T84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>V$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:U84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>U$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:U84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:U84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>W$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:V84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>V$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:V84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:V84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>X$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:W84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>W$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:W84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:W84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>Y$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:X84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>X$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:X84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:X84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>Z$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:Y84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>Y$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:Y84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:Y84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AA$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:Z84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>Z$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:Z84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:Z84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AB$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AA84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AA$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AA84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AA84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AC$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AB84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AB$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AB84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AB84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AD$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AC84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AC$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AC84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AC84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AE$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AD84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AD$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AD84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AD84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AF$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AE84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AE$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AE84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AE84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AG$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AF84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AF$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AF84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AF84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AH$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AG84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AG$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AG84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AG84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AI$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AH84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AH$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AH84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AH84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AJ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AI84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AI$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AI84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AI84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AK$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AJ84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AJ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AJ84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AJ84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AL$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AK84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AK$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AK84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AK84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AM$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AL84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AL$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AL84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AL84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AN$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AM84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AM$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AM84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AM84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AO$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AN84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AN$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AN84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AN84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AP$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AO84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AO$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AO84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AO84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AQ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AP84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AP$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AP84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AP84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AR$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AQ84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AQ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AQ84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AQ84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AS$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AR84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AR$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AR84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AR84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AT$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AS84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AS$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AS84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AS84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AU$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AT84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AT$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AT84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AT84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AV$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AU84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AU$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AU84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AU84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AW$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AV84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AV$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AV84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AV84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AX$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AW84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AW$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AW84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AW84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AY$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AX84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AX$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AX84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AX84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>AZ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AY84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AY$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AY84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AY84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BA$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:AZ84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AZ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AZ84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AZ84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BB$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BA84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BA$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BA84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BA84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BC$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BB84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BB$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BB84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BB84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BD$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BC84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BC$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BC84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BC84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BE$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BD84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BD$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BD84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BD84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BF$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BE84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BE$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BE84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BE84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BG$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BF84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BF$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BF84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BF84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BH$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BG84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BG$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BG84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BG84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BI$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BH84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BH$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BH84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BH84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BJ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BI84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BI$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BI84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BI84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BK$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BJ84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BJ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BJ84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BJ84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BL$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BK84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BK$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BK84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BK84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BM$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BL84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BL$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BL84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BL84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BN$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BM84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BM$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BM84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BM84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BO$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BN84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BN$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BN84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BN84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BP$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BO84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BO$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BO84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BO84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BQ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BP84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BP$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BP84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BP84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BR$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BQ84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BQ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BQ84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BQ84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BS$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BR84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BR$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BR84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BR84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BT$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BS84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BS$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BS84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BS84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BU$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BT84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BT$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BT84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BT84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BV$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BU84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BU$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BU84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BU84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BW$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BV84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BV$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BV84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BV84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BX$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BW84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BW$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BW84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BW84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BY$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BX84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BX$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BX84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BX84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>BZ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BY84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BY$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BY84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BY84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CA$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:BZ84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BZ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BZ84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BZ84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CB$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:CA84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CA$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CA84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CA84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CC$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:CB84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CB$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CB84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CB84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CD$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:CC84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CC$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CC84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CC84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CE$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:CD84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CD$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CD84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CD84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CF$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:CE84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CE$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CE84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CE84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CG$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:CF84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CF$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CF84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CF84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CH$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:CG84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CG$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CG84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CG84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CI$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:CH84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CH$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CH84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CH84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CJ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:CI84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CI$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CI84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CI84))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E78)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>L$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:K85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>K$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:K85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:K85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>M$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:L85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>L$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:L85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:L85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>N$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:M85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>M$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:M85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:M85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>O$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:N85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>N$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:N85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:N85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>P$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:O85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>O$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:O85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:O85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>Q$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:P85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>P$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:P85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:P85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>R$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:Q85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>Q$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:Q85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:Q85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>S$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:R85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>R$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:R85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:R85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>T$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:S85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>S$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:S85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:S85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>U$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:T85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>T$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:T85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:T85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>V$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:U85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>U$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:U85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:U85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>W$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:V85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>V$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:V85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:V85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>X$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:W85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>W$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:W85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:W85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>Y$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:X85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>X$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:X85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:X85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>Z$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:Y85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>Y$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:Y85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:Y85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AA$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:Z85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>Z$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:Z85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:Z85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AB$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AA85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AA$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AA85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AA85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AC$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AB85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AB$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AB85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AB85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AD$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AC85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AC$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AC85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AC85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AE$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AD85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AD$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AD85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AD85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AF$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AE85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AE$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AE85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AE85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AG$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AF85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AF$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AF85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AF85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AH$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AG85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AG$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AG85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AG85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AI$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AH85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AH$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AH85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AH85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AJ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AI85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AI$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AI85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AI85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AK$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AJ85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AJ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AJ85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AJ85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AL$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AK85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AK$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AK85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AK85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AM$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AL85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AL$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AL85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AL85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AN$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AM85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AM$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AM85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AM85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AO$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AN85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AN$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AN85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AN85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AP$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AO85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AO$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AO85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AO85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AQ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AP85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AP$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AP85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AP85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AR$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AQ85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AQ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AQ85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AQ85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AS$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AR85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AR$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AR85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AR85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AT$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AS85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AS$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AS85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AS85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AU$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AT85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AT$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AT85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AT85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AV$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AU85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AU$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AU85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AU85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AW$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AV85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AV$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AV85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AV85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AX$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AW85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AW$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AW85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AW85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AY$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AX85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AX$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AX85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AX85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>AZ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AY85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AY$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AY85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AY85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BA$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:AZ85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AZ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AZ85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AZ85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BB$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BA85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BA$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BA85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BA85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BC$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BB85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BB$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BB85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BB85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BD$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BC85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BC$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BC85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BC85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BE$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BD85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BD$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BD85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BD85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BF$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BE85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BE$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BE85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BE85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BG$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BF85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BF$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BF85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BF85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BH$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BG85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BG$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BG85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BG85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BI$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BH85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BH$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BH85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BH85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BJ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BI85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BI$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BI85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BI85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BK$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BJ85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BJ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BJ85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BJ85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BL$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BK85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BK$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BK85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BK85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BM$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BL85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BL$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BL85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BL85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BN$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BM85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BM$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BM85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BM85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BO$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BN85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BN$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BN85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BN85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BP$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BO85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BO$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BO85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BO85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BQ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BP85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BP$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BP85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BP85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BR$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BQ85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BQ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BQ85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BQ85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BS$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BR85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BR$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BR85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BR85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BT$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BS85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BS$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BS85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BS85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BU$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BT85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BT$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BT85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BT85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BV$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BU85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BU$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BU85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BU85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BW$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BV85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BV$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BV85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BV85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BX$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BW85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BW$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BW85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BW85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BY$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BX85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BX$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BX85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BX85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>BZ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BY85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BY$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BY85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BY85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CA$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:BZ85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BZ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BZ85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BZ85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CB$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:CA85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CA$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CA85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CA85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CC$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:CB85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CB$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CB85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CB85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CD$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:CC85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CC$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CC85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CC85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CE$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:CD85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CD$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CD85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CD85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CF$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:CE85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CE$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CE85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CE85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CG$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:CF85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CF$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CF85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CF85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CH$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:CG85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CG$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CG85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CG85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CI$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:CH85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CH$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CH85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CH85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CJ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:CI85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CI$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CI85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CI85))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E79)","v":"Depreciation of asset adjustments - TAB 2026-27"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>M$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:L86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>L$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:L86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:L86))))","v":1.5738494310210749},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>N$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:M86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>M$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:M86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:M86))))","v":1.487320291057372},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>O$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:N86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>N$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:N86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:N86))))","v":1.4055484626352188},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>P$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:O86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>O$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:O86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:O86))))","v":1.3282723920963582},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>Q$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:P86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>P$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:P86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:P86))))","v":1.2552449058195663},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>R$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:Q86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>Q$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:Q86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:Q86))))","v":1.1862324196162835},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>S$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:R86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>R$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:R86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:R86))))","v":1.1210141915931195},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>T$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:S86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>S$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:S86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:S86))))","v":1.0593816160914549},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>U$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:T86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>T$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:T86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:T86))))","v":1.0011375564457492},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>V$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:U86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>U$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:U86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:U86))))","v":0.94609571442633078},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>W$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:V86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>V$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:V86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:V86))))","v":0.8940800343497789},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>X$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:W86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>W$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:W86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:W86))))","v":0.8449241399509021},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>Y$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:X86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>X$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:X86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:X86))))","v":0.79847080221509936},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>Z$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:Y86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>Y$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:Y86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:Y86))))","v":0.75457143646892633},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AA$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:Z86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>Z$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:Z86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:Z86))))","v":0.71308562712026968},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AB$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AA86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AA$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AA86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AA86))))","v":0.67388067852797429},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AC$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AB86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AB$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AB86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AB86))))","v":0.63683119056434367},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AD$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AC86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AC$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AC86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AC86))))","v":0.60181865751291752},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AE$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AD86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AD$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AD86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AD86))))","v":0.56873108901856773},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AF$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AE86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AE$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AE86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AE86))))","v":0.53746265187749431},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AG$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AF86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AF$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AF86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AF86))))","v":0.50791333152135421},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AH$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AG86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AG$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AG86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AG86))))","v":0.47998861211275823},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AI$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AH86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AH$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AH86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AH86))))","v":0.45359917422889223},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AJ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AI86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AI$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AI86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AI86))))","v":0.42866060916628163},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AK$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AJ86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AJ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AJ86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AJ86))))","v":0.40509314895287907},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AL$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AK86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AK$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AK86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AK86))))","v":0.38282141120390029},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AM$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AL86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AL$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AL86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AL86))))","v":0.36177415800530582},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AN$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AM86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AM$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AM86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AM86))))","v":0.34188406805370053},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AO$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AN86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AN$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AN86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AN86))))","v":0.3230875213238229},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AP$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AO86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AO$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AO86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AO86))))","v":0.30532439557486385},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AQ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AP86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AP$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AP86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AP86))))","v":0.28853787404472603},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AR$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AQ86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AQ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AQ86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AQ86))))","v":0.27267426371711845},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AS$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AR86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AR$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AR86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AR86))))","v":0.25768282358019845},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AT$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AS86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AS$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AS86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AS86))))","v":0.24351560232743397},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AU$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AT86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AT$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AT86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AT86))))","v":0.23012728498155829},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AV$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AU86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AU$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AU86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AU86))))","v":0.21747504795103281},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AW$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AV86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AV$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AV86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AV86))))","v":0.20551842205540352},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AX$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AW86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AW$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AW86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AW86))))","v":0.19421916308142795},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AY$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AX86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AX$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AX86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AX86))))","v":0.18354112945593493},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>AZ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AY86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AY$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AY86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AY86))))","v":0.17345016664414603},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BA$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:AZ86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AZ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AZ86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AZ86))))","v":0.16391399790369565},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BB$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BA86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BA$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BA86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BA86))))","v":0.15490212104491818},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BC$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BB86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BB$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BB86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BB86))))","v":2.6625604721666605},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BD$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BC86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BC$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BC86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BC86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BE$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BD86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BD$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BD86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BD86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BF$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BE86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BE$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BE86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BE86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BG$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BF86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BF$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BF86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BF86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BH$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BG86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BG$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BG86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BG86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BI$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BH86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BH$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BH86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BH86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BJ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BI86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BI$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BI86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BI86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BK$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BJ86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BJ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BJ86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BJ86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BL$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BK86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BK$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BK86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BK86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BM$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BL86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BL$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BL86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BL86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BN$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BM86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BM$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BM86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BM86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BO$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BN86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BN$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BN86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BN86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BP$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BO86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BO$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BO86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BO86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BQ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BP86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BP$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BP86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BP86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BR$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BQ86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BQ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BQ86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BQ86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BS$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BR86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BR$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BR86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BR86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BT$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BS86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BS$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BS86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BS86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BU$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BT86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BT$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BT86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BT86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BV$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BU86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BU$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BU86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BU86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BW$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BV86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BV$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BV86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BV86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BX$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BW86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BW$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BW86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BW86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BY$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BX86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BX$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BX86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BX86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>BZ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BY86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BY$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BY86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BY86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CA$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:BZ86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BZ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BZ86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BZ86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CB$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:CA86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CA$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CA86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CA86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CC$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:CB86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CB$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CB86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CB86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CD$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:CC86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CC$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CC86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CC86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CE$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:CD86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CD$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CD86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CD86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CF$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:CE86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CE$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CE86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CE86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CG$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:CF86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CF$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CF86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CF86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CH$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:CG86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CG$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CG86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CG86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CI$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:CH86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CH$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CH86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CH86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CJ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:CI86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CI$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CI86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CI86))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F62&\" - tax depreciation\"","v":"Transformers - tax depreciation"},null,{"$f":"SUM(H74:H87)+H66","v":13.828396843819554},14.63898742327175,14.89678019978594,16.094291124644691,20.642915585283042,22.420070303910553,21.935584287172965,21.475753425815618,21.039321273988325,20.625095510487522,{"$f":"SUM(R74:R87)+R66","v":20.231944660921428},19.85879498770359,19.504627539266988,19.16847535033309,18.849420785489894,18.546593018730753,18.259165641983412,17.986354396016569,17.727415017450909,17.481641195923739,17.248362635761858,17.026943216807119,16.816779249314141,16.617297818100315,16.427955211375743,16.248235429915276,16.077648772457572,15.91573049342705,6.6952440506131827,2.7290739525151313,2.5906031745880393,2.4591668332202379,{"$f":"SUM(AN74:AN87)+AN66","v":2.334407109507886},2.2159844107052993,2.1035764404872666,1.9968773167115086,1.8955967342505617,1.7994591705869694,1.7082031319838666,1.6215804381551693,1.5393555434659631,1.4613048927945873,1.3872163102836526,1.3168884192980479,1.2501300919941536,1.1867599269862028,1.3572876397553455,5.0285720662285085,1.708549842249304,5.4154809115697784,8.7416447859762769,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT74:BT87)+BT66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E91","v":"Asset class 4"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E91, 'TAB input'!$D$18:$D$67, 0))","v":"Reactive"}]
[null,null,null,null,{"$f":"E63+1","v":4},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!G$18:G$67, $E91)","v":68.137804064183143},{"$f":"INDEX('TAB input'!H$18:H$67, $E91)-INDEX('TAB input'!H$72:H$121, $E91)-INDEX('TAB input'!H$126:H$175, $E91)","v":2.3569654286105806},{"$f":"INDEX('TAB input'!I$18:I$67, $E91)-INDEX('TAB input'!I$72:I$121, $E91)-INDEX('TAB input'!I$126:I$175, $E91)","v":1.5542330166262193},{"$f":"INDEX('TAB input'!J$18:J$67, $E91)-INDEX('TAB input'!J$72:J$121, $E91)-INDEX('TAB input'!J$126:J$175, $E91)","v":0.76214196890815722},{"$f":"INDEX('TAB input'!K$18:K$67, $E91)-INDEX('TAB input'!K$72:K$121, $E91)-INDEX('TAB input'!K$126:K$175, $E91)","v":0.83141909999999997},{"$f":"INDEX('TAB input'!L$18:L$67, $E91)-INDEX('TAB input'!L$72:L$121, $E91)-INDEX('TAB input'!L$126:L$175, $E91)","v":1.2551409500000001},{"$f":"INDEX('TAB input'!M$18:M$67, $E91)-INDEX('TAB input'!M$72:M$121, $E91)-INDEX('TAB input'!M$126:M$175, $E91)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E91)-INDEX('TAB input'!N$72:N$121, $E91)-INDEX('TAB input'!N$126:N$175, $E91)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E91)-INDEX('TAB input'!O$72:O$121, $E91)-INDEX('TAB input'!O$126:O$175, $E91)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E91)-INDEX('TAB input'!P$72:P$121, $E91)-INDEX('TAB input'!P$126:P$175, $E91)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E91)-INDEX('TAB input'!Q$72:Q$121, $E91)-INDEX('TAB input'!Q$126:Q$175, $E91)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E91)-INDEX('TAB input'!R$72:R$121, $E91)-INDEX('TAB input'!R$126:R$175, $E91)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E91)-INDEX('TAB input'!S$72:S$121, $E91)-INDEX('TAB input'!S$126:S$175, $E91)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E91)-INDEX('TAB input'!T$72:T$121, $E91)-INDEX('TAB input'!T$126:T$175, $E91)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E91)-INDEX('TAB input'!U$72:U$121, $E91)-INDEX('TAB input'!U$126:U$175, $E91)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E91)-INDEX('TAB input'!V$72:V$121, $E91)-INDEX('TAB input'!V$126:V$175, $E91)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E91)-INDEX('TAB input'!W$72:W$121, $E91)-INDEX('TAB input'!W$126:W$175, $E91)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E91)-INDEX('TAB input'!X$72:X$121, $E91)-INDEX('TAB input'!X$126:X$175, $E91)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E91)-INDEX('TAB input'!Y$72:Y$121, $E91)-INDEX('TAB input'!Y$126:Y$175, $E91)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E91)-INDEX('TAB input'!Z$72:Z$121, $E91)-INDEX('TAB input'!Z$126:Z$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E91)-INDEX('TAB input'!AA$72:AA$121, $E91)-INDEX('TAB input'!AA$126:AA$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E91)-INDEX('TAB input'!AB$72:AB$121, $E91)-INDEX('TAB input'!AB$126:AB$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E91)-INDEX('TAB input'!AC$72:AC$121, $E91)-INDEX('TAB input'!AC$126:AC$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E91)-INDEX('TAB input'!AD$72:AD$121, $E91)-INDEX('TAB input'!AD$126:AD$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E91)-INDEX('TAB input'!AE$72:AE$121, $E91)-INDEX('TAB input'!AE$126:AE$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E91)-INDEX('TAB input'!AF$72:AF$121, $E91)-INDEX('TAB input'!AF$126:AF$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E91)-INDEX('TAB input'!AG$72:AG$121, $E91)-INDEX('TAB input'!AG$126:AG$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E91)-INDEX('TAB input'!AH$72:AH$121, $E91)-INDEX('TAB input'!AH$126:AH$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E91)-INDEX('TAB input'!AI$72:AI$121, $E91)-INDEX('TAB input'!AI$126:AI$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E91)-INDEX('TAB input'!AJ$72:AJ$121, $E91)-INDEX('TAB input'!AJ$126:AJ$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E91)-INDEX('TAB input'!AK$72:AK$121, $E91)-INDEX('TAB input'!AK$126:AK$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E91)-INDEX('TAB input'!AL$72:AL$121, $E91)-INDEX('TAB input'!AL$126:AL$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E91)-INDEX('TAB input'!AM$72:AM$121, $E91)-INDEX('TAB input'!AM$126:AM$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E91)-INDEX('TAB input'!AN$72:AN$121, $E91)-INDEX('TAB input'!AN$126:AN$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E91)-INDEX('TAB input'!AO$72:AO$121, $E91)-INDEX('TAB input'!AO$126:AO$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E91)-INDEX('TAB input'!AP$72:AP$121, $E91)-INDEX('TAB input'!AP$126:AP$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E91)-INDEX('TAB input'!AQ$72:AQ$121, $E91)-INDEX('TAB input'!AQ$126:AQ$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E91)-INDEX('TAB input'!AR$72:AR$121, $E91)-INDEX('TAB input'!AR$126:AR$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E91)-INDEX('TAB input'!AS$72:AS$121, $E91)-INDEX('TAB input'!AS$126:AS$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E91)-INDEX('TAB input'!AT$72:AT$121, $E91)-INDEX('TAB input'!AT$126:AT$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E91)-INDEX('TAB input'!AU$72:AU$121, $E91)-INDEX('TAB input'!AU$126:AU$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E91)-INDEX('TAB input'!AV$72:AV$121, $E91)-INDEX('TAB input'!AV$126:AV$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E91)-INDEX('TAB input'!AW$72:AW$121, $E91)-INDEX('TAB input'!AW$126:AW$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E91)-INDEX('TAB input'!AX$72:AX$121, $E91)-INDEX('TAB input'!AX$126:AX$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E91)-INDEX('TAB input'!AY$72:AY$121, $E91)-INDEX('TAB input'!AY$126:AY$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E91)-INDEX('TAB input'!AZ$72:AZ$121, $E91)-INDEX('TAB input'!AZ$126:AZ$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E91)-INDEX('TAB input'!BA$72:BA$121, $E91)-INDEX('TAB input'!BA$126:BA$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E91)-INDEX('TAB input'!BB$72:BB$121, $E91)-INDEX('TAB input'!BB$126:BB$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E91)-INDEX('TAB input'!BC$72:BC$121, $E91)-INDEX('TAB input'!BC$126:BC$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E91)-INDEX('TAB input'!BD$72:BD$121, $E91)-INDEX('TAB input'!BD$126:BD$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E91)-INDEX('TAB input'!BE$72:BE$121, $E91)-INDEX('TAB input'!BE$126:BE$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E91)-INDEX('TAB input'!BF$72:BF$121, $E91)-INDEX('TAB input'!BF$126:BF$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E91)-INDEX('TAB input'!BG$72:BG$121, $E91)-INDEX('TAB input'!BG$126:BG$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E91)-INDEX('TAB input'!BH$72:BH$121, $E91)-INDEX('TAB input'!BH$126:BH$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E91)-INDEX('TAB input'!BI$72:BI$121, $E91)-INDEX('TAB input'!BI$126:BI$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E91)-INDEX('TAB input'!BJ$72:BJ$121, $E91)-INDEX('TAB input'!BJ$126:BJ$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E91)-INDEX('TAB input'!BK$72:BK$121, $E91)-INDEX('TAB input'!BK$126:BK$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E91)-INDEX('TAB input'!BL$72:BL$121, $E91)-INDEX('TAB input'!BL$126:BL$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E91)-INDEX('TAB input'!BM$72:BM$121, $E91)-INDEX('TAB input'!BM$126:BM$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E91)-INDEX('TAB input'!BN$72:BN$121, $E91)-INDEX('TAB input'!BN$126:BN$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E91)-INDEX('TAB input'!BO$72:BO$121, $E91)-INDEX('TAB input'!BO$126:BO$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E91)-INDEX('TAB input'!BP$72:BP$121, $E91)-INDEX('TAB input'!BP$126:BP$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E91)-INDEX('TAB input'!BQ$72:BQ$121, $E91)-INDEX('TAB input'!BQ$126:BQ$175, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E91)-INDEX('TAB input'!BR$72:BR$121, $E91)-INDEX('TAB input'!BR$126:BR$175, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E91)-INDEX('TAB input'!BS$72:BS$121, $E91)-INDEX('TAB input'!BS$126:BS$175, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E91)-INDEX('TAB input'!BT$72:BT$121, $E91)-INDEX('TAB input'!BT$126:BT$175, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E91)-INDEX('TAB input'!BU$72:BU$121, $E91)-INDEX('TAB input'!BU$126:BU$175, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E91)-INDEX('TAB input'!BV$72:BV$121, $E91)-INDEX('TAB input'!BV$126:BV$175, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E91)-INDEX('TAB input'!BW$72:BW$121, $E91)-INDEX('TAB input'!BW$126:BW$175, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E91)-INDEX('TAB input'!BX$72:BX$121, $E91)-INDEX('TAB input'!BX$126:BX$175, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E91)-INDEX('TAB input'!BY$72:BY$121, $E91)-INDEX('TAB input'!BY$126:BY$175, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E91)-INDEX('TAB input'!BZ$72:BZ$121, $E91)-INDEX('TAB input'!BZ$126:BZ$175, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E91)-INDEX('TAB input'!CA$72:CA$121, $E91)-INDEX('TAB input'!CA$126:CA$175, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E91)-INDEX('TAB input'!CB$72:CB$121, $E91)-INDEX('TAB input'!CB$126:CB$175, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E91)-INDEX('TAB input'!CC$72:CC$121, $E91)-INDEX('TAB input'!CC$126:CC$175, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E91)-INDEX('TAB input'!CD$72:CD$121, $E91)-INDEX('TAB input'!CD$126:CD$175, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E91)-INDEX('TAB input'!CE$72:CE$121, $E91)-INDEX('TAB input'!CE$126:CE$175, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E91)-INDEX('TAB input'!CF$72:CF$121, $E91)-INDEX('TAB input'!CF$126:CF$175, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E91)-INDEX('TAB input'!CG$72:CG$121, $E91)-INDEX('TAB input'!CG$126:CG$175, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E91)-INDEX('TAB input'!CH$72:CH$121, $E91)-INDEX('TAB input'!CH$126:CH$175, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E91)-INDEX('TAB input'!CI$72:CI$121, $E91)-INDEX('TAB input'!CI$126:CI$175, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E91)-INDEX('TAB input'!CJ$72:CJ$121, $E91)-INDEX('TAB input'!CJ$126:CJ$175, $E91)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!G$180:G$229, $E91)=\"\", IF($G91=0, 0, F92), INDEX('TAB input'!G$180:G$229, $E91))","v":23.267529829531394},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E91)=\"\", G92, INDEX('TAB input'!H$180:H$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E91)=\"\", H92, INDEX('TAB input'!I$180:I$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E91)=\"\", I92, INDEX('TAB input'!J$180:J$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E91)=\"\", J92, INDEX('TAB input'!K$180:K$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E91)=\"\", K92, INDEX('TAB input'!L$180:L$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E91)=\"\", L92, INDEX('TAB input'!M$180:M$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E91)=\"\", M92, INDEX('TAB input'!N$180:N$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E91)=\"\", N92, INDEX('TAB input'!O$180:O$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E91)=\"\", O92, INDEX('TAB input'!P$180:P$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E91)=\"\", P92, INDEX('TAB input'!Q$180:Q$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E91)=\"\", Q92, INDEX('TAB input'!R$180:R$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E91)=\"\", R92, INDEX('TAB input'!S$180:S$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E91)=\"\", S92, INDEX('TAB input'!T$180:T$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E91)=\"\", T92, INDEX('TAB input'!U$180:U$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E91)=\"\", U92, INDEX('TAB input'!V$180:V$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E91)=\"\", V92, INDEX('TAB input'!W$180:W$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E91)=\"\", W92, INDEX('TAB input'!X$180:X$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E91)=\"\", X92, INDEX('TAB input'!Y$180:Y$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E91)=\"\", Y92, INDEX('TAB input'!Z$180:Z$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E91)=\"\", Z92, INDEX('TAB input'!AA$180:AA$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E91)=\"\", AA92, INDEX('TAB input'!AB$180:AB$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E91)=\"\", AB92, INDEX('TAB input'!AC$180:AC$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E91)=\"\", AC92, INDEX('TAB input'!AD$180:AD$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E91)=\"\", AD92, INDEX('TAB input'!AE$180:AE$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E91)=\"\", AE92, INDEX('TAB input'!AF$180:AF$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E91)=\"\", AF92, INDEX('TAB input'!AG$180:AG$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E91)=\"\", AG92, INDEX('TAB input'!AH$180:AH$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E91)=\"\", AH92, INDEX('TAB input'!AI$180:AI$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E91)=\"\", AI92, INDEX('TAB input'!AJ$180:AJ$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E91)=\"\", AJ92, INDEX('TAB input'!AK$180:AK$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E91)=\"\", AK92, INDEX('TAB input'!AL$180:AL$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E91)=\"\", AL92, INDEX('TAB input'!AM$180:AM$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E91)=\"\", AM92, INDEX('TAB input'!AN$180:AN$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E91)=\"\", AN92, INDEX('TAB input'!AO$180:AO$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E91)=\"\", AO92, INDEX('TAB input'!AP$180:AP$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E91)=\"\", AP92, INDEX('TAB input'!AQ$180:AQ$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E91)=\"\", AQ92, INDEX('TAB input'!AR$180:AR$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E91)=\"\", AR92, INDEX('TAB input'!AS$180:AS$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E91)=\"\", AS92, INDEX('TAB input'!AT$180:AT$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E91)=\"\", AT92, INDEX('TAB input'!AU$180:AU$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E91)=\"\", AU92, INDEX('TAB input'!AV$180:AV$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E91)=\"\", AV92, INDEX('TAB input'!AW$180:AW$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E91)=\"\", AW92, INDEX('TAB input'!AX$180:AX$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E91)=\"\", AX92, INDEX('TAB input'!AY$180:AY$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E91)=\"\", AY92, INDEX('TAB input'!AZ$180:AZ$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E91)=\"\", AZ92, INDEX('TAB input'!BA$180:BA$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E91)=\"\", BA92, INDEX('TAB input'!BB$180:BB$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E91)=\"\", BB92, INDEX('TAB input'!BC$180:BC$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E91)=\"\", BC92, INDEX('TAB input'!BD$180:BD$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E91)=\"\", BD92, INDEX('TAB input'!BE$180:BE$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E91)=\"\", BE92, INDEX('TAB input'!BF$180:BF$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E91)=\"\", BF92, INDEX('TAB input'!BG$180:BG$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E91)=\"\", BG92, INDEX('TAB input'!BH$180:BH$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E91)=\"\", BH92, INDEX('TAB input'!BI$180:BI$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E91)=\"\", BI92, INDEX('TAB input'!BJ$180:BJ$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E91)=\"\", BJ92, INDEX('TAB input'!BK$180:BK$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E91)=\"\", BK92, INDEX('TAB input'!BL$180:BL$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E91)=\"\", BL92, INDEX('TAB input'!BM$180:BM$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E91)=\"\", BM92, INDEX('TAB input'!BN$180:BN$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E91)=\"\", BN92, INDEX('TAB input'!BO$180:BO$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E91)=\"\", BO92, INDEX('TAB input'!BP$180:BP$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E91)=\"\", BP92, INDEX('TAB input'!BQ$180:BQ$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E91)=\"\", BQ92, INDEX('TAB input'!BR$180:BR$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E91)=\"\", BR92, INDEX('TAB input'!BS$180:BS$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E91)=\"\", BS92, INDEX('TAB input'!BT$180:BT$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E91)=\"\", BT92, INDEX('TAB input'!BU$180:BU$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E91)=\"\", BU92, INDEX('TAB input'!BV$180:BV$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E91)=\"\", BV92, INDEX('TAB input'!BW$180:BW$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E91)=\"\", BW92, INDEX('TAB input'!BX$180:BX$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E91)=\"\", BX92, INDEX('TAB input'!BY$180:BY$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E91)=\"\", BY92, INDEX('TAB input'!BZ$180:BZ$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E91)=\"\", BZ92, INDEX('TAB input'!CA$180:CA$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E91)=\"\", CA92, INDEX('TAB input'!CB$180:CB$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E91)=\"\", CB92, INDEX('TAB input'!CC$180:CC$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E91)=\"\", CC92, INDEX('TAB input'!CD$180:CD$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E91)=\"\", CD92, INDEX('TAB input'!CE$180:CE$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E91)=\"\", CE92, INDEX('TAB input'!CF$180:CF$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E91)=\"\", CF92, INDEX('TAB input'!CG$180:CG$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E91)=\"\", CG92, INDEX('TAB input'!CH$180:CH$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E91)=\"\", CH92, INDEX('TAB input'!CI$180:CI$229, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E91)=\"\", CI92, INDEX('TAB input'!CJ$180:CJ$229, $E91))","v":40}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E91)=0, G93, INDEX('TAB input'!H$233:H$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E91)=0, H93, INDEX('TAB input'!I$233:I$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E91)=0, I93, INDEX('TAB input'!J$233:J$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E91)=0, J93, INDEX('TAB input'!K$233:K$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E91)=0, K93, INDEX('TAB input'!L$233:L$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E91)=0, L93, INDEX('TAB input'!M$233:M$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E91)=0, M93, INDEX('TAB input'!N$233:N$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E91)=0, N93, INDEX('TAB input'!O$233:O$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E91)=0, O93, INDEX('TAB input'!P$233:P$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E91)=0, P93, INDEX('TAB input'!Q$233:Q$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E91)=0, Q93, INDEX('TAB input'!R$233:R$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E91)=0, R93, INDEX('TAB input'!S$233:S$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E91)=0, S93, INDEX('TAB input'!T$233:T$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E91)=0, T93, INDEX('TAB input'!U$233:U$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E91)=0, U93, INDEX('TAB input'!V$233:V$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E91)=0, V93, INDEX('TAB input'!W$233:W$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E91)=0, W93, INDEX('TAB input'!X$233:X$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E91)=0, X93, INDEX('TAB input'!Y$233:Y$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E91)=0, Y93, INDEX('TAB input'!Z$233:Z$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E91)=0, Z93, INDEX('TAB input'!AA$233:AA$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E91)=0, AA93, INDEX('TAB input'!AB$233:AB$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E91)=0, AB93, INDEX('TAB input'!AC$233:AC$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E91)=0, AC93, INDEX('TAB input'!AD$233:AD$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E91)=0, AD93, INDEX('TAB input'!AE$233:AE$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E91)=0, AE93, INDEX('TAB input'!AF$233:AF$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E91)=0, AF93, INDEX('TAB input'!AG$233:AG$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E91)=0, AG93, INDEX('TAB input'!AH$233:AH$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E91)=0, AH93, INDEX('TAB input'!AI$233:AI$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E91)=0, AI93, INDEX('TAB input'!AJ$233:AJ$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E91)=0, AJ93, INDEX('TAB input'!AK$233:AK$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E91)=0, AK93, INDEX('TAB input'!AL$233:AL$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E91)=0, AL93, INDEX('TAB input'!AM$233:AM$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E91)=0, AM93, INDEX('TAB input'!AN$233:AN$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E91)=0, AN93, INDEX('TAB input'!AO$233:AO$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E91)=0, AO93, INDEX('TAB input'!AP$233:AP$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E91)=0, AP93, INDEX('TAB input'!AQ$233:AQ$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E91)=0, AQ93, INDEX('TAB input'!AR$233:AR$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E91)=0, AR93, INDEX('TAB input'!AS$233:AS$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E91)=0, AS93, INDEX('TAB input'!AT$233:AT$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E91)=0, AT93, INDEX('TAB input'!AU$233:AU$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E91)=0, AU93, INDEX('TAB input'!AV$233:AV$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E91)=0, AV93, INDEX('TAB input'!AW$233:AW$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E91)=0, AW93, INDEX('TAB input'!AX$233:AX$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E91)=0, AX93, INDEX('TAB input'!AY$233:AY$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E91)=0, AY93, INDEX('TAB input'!AZ$233:AZ$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E91)=0, AZ93, INDEX('TAB input'!BA$233:BA$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E91)=0, BA93, INDEX('TAB input'!BB$233:BB$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E91)=0, BB93, INDEX('TAB input'!BC$233:BC$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E91)=0, BC93, INDEX('TAB input'!BD$233:BD$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E91)=0, BD93, INDEX('TAB input'!BE$233:BE$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E91)=0, BE93, INDEX('TAB input'!BF$233:BF$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E91)=0, BF93, INDEX('TAB input'!BG$233:BG$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E91)=0, BG93, INDEX('TAB input'!BH$233:BH$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E91)=0, BH93, INDEX('TAB input'!BI$233:BI$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E91)=0, BI93, INDEX('TAB input'!BJ$233:BJ$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E91)=0, BJ93, INDEX('TAB input'!BK$233:BK$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E91)=0, BK93, INDEX('TAB input'!BL$233:BL$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E91)=0, BL93, INDEX('TAB input'!BM$233:BM$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E91)=0, BM93, INDEX('TAB input'!BN$233:BN$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E91)=0, BN93, INDEX('TAB input'!BO$233:BO$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E91)=0, BO93, INDEX('TAB input'!BP$233:BP$282, $E91))","v":40},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E91)=0, BP93, INDEX('TAB input'!BQ$233:BQ$282, $E91))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E91)=0, BQ93, INDEX('TAB input'!BR$233:BR$282, $E91))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E91)=0, BR93, INDEX('TAB input'!BS$233:BS$282, $E91))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E91)=0, BS93, INDEX('TAB input'!BT$233:BT$282, $E91))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E91)=0, BT93, INDEX('TAB input'!BU$233:BU$282, $E91))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E91)=0, BU93, INDEX('TAB input'!BV$233:BV$282, $E91))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E91)=0, BV93, INDEX('TAB input'!BW$233:BW$282, $E91))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E91)=0, BW93, INDEX('TAB input'!BX$233:BX$282, $E91))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E91)=0, BX93, INDEX('TAB input'!BY$233:BY$282, $E91))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E91)=0, BY93, INDEX('TAB input'!BZ$233:BZ$282, $E91))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E91)=0, BZ93, INDEX('TAB input'!CA$233:CA$282, $E91))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E91)=0, CA93, INDEX('TAB input'!CB$233:CB$282, $E91))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E91)=0, CB93, INDEX('TAB input'!CC$233:CC$282, $E91))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E91)=0, CC93, INDEX('TAB input'!CD$233:CD$282, $E91))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E91)=0, CD93, INDEX('TAB input'!CE$233:CE$282, $E91))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E91)=0, CE93, INDEX('TAB input'!CF$233:CF$282, $E91))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E91)=0, CF93, INDEX('TAB input'!CG$233:CG$282, $E91))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E91)=0, CG93, INDEX('TAB input'!CH$233:CH$282, $E91))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E91)=0, CH93, INDEX('TAB input'!CI$233:CI$282, $E91))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E91)=0, CI93, INDEX('TAB input'!CJ$233:CJ$282, $E91))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E91)","v":0.17690121},{"$f":"INDEX('TAB input'!I$72:I$121, $E91)","v":0.15320285},{"$f":"INDEX('TAB input'!J$72:J$121, $E91)","v":0.14955725},{"$f":"INDEX('TAB input'!K$72:K$121, $E91)","v":4.3758900000000003E-2},{"$f":"INDEX('TAB input'!L$72:L$121, $E91)","v":6.6060050000000009E-2},{"$f":"INDEX('TAB input'!M$72:M$121, $E91)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E91)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E91)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E91)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E91)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E91)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E91)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E91)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E91)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E91)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E91)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E91)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E91)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E91)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E91)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E91)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E91)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E91)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E91)","v":51.722409505496294},{"$f":"INDEX('TAB input'!M$286:M$335, $E91)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E91)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E91)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E91)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E91)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E91)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E91)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E91)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E91)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E91)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E91)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E91)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E91)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E91)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E91)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E91)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E91)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E91)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E91)","v":36.118688391890153},{"$f":"INDEX('TAB input'!M$340:M$389, $E91)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E91)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E91)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E91)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E91)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E91)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E91)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E91)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E91)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E91)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E91)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E91)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E91)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E91)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E91)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E91)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E91)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E91)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E91)","v":36.102463701871592},{"$f":"INDEX('TAB input'!M$393:M$442, $E91)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E91)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E91)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E91)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E91)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E91)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E91)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E91)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E91)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E91)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E91)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E91)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E91)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E91)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E91)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$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$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!G$446:G$495, $E91)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E91)=\"\", G99, INDEX('TAB input'!H$446:H$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E91)=\"\", H99, INDEX('TAB input'!I$446:I$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E91)=\"\", I99, INDEX('TAB input'!J$446:J$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E91)=\"\", J99, INDEX('TAB input'!K$446:K$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E91)=\"\", K99, INDEX('TAB input'!L$446:L$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E91)=\"\", L99, INDEX('TAB input'!M$446:M$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E91)=\"\", M99, INDEX('TAB input'!N$446:N$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E91)=\"\", N99, INDEX('TAB input'!O$446:O$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E91)=\"\", O99, INDEX('TAB input'!P$446:P$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E91)=\"\", P99, INDEX('TAB input'!Q$446:Q$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E91)=\"\", Q99, INDEX('TAB input'!R$446:R$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E91)=\"\", R99, INDEX('TAB input'!S$446:S$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E91)=\"\", S99, INDEX('TAB input'!T$446:T$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E91)=\"\", T99, INDEX('TAB input'!U$446:U$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E91)=\"\", U99, INDEX('TAB input'!V$446:V$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E91)=\"\", V99, INDEX('TAB input'!W$446:W$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E91)=\"\", W99, INDEX('TAB input'!X$446:X$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E91)=\"\", X99, INDEX('TAB input'!Y$446:Y$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E91)=\"\", Y99, INDEX('TAB input'!Z$446:Z$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E91)=\"\", Z99, INDEX('TAB input'!AA$446:AA$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E91)=\"\", AA99, INDEX('TAB input'!AB$446:AB$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E91)=\"\", AB99, INDEX('TAB input'!AC$446:AC$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E91)=\"\", AC99, INDEX('TAB input'!AD$446:AD$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E91)=\"\", AD99, INDEX('TAB input'!AE$446:AE$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E91)=\"\", AE99, INDEX('TAB input'!AF$446:AF$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E91)=\"\", AF99, INDEX('TAB input'!AG$446:AG$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E91)=\"\", AG99, INDEX('TAB input'!AH$446:AH$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E91)=\"\", AH99, INDEX('TAB input'!AI$446:AI$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E91)=\"\", AI99, INDEX('TAB input'!AJ$446:AJ$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E91)=\"\", AJ99, INDEX('TAB input'!AK$446:AK$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E91)=\"\", AK99, INDEX('TAB input'!AL$446:AL$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E91)=\"\", AL99, INDEX('TAB input'!AM$446:AM$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E91)=\"\", AM99, INDEX('TAB input'!AN$446:AN$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E91)=\"\", AN99, INDEX('TAB input'!AO$446:AO$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E91)=\"\", AO99, INDEX('TAB input'!AP$446:AP$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E91)=\"\", AP99, INDEX('TAB input'!AQ$446:AQ$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E91)=\"\", AQ99, INDEX('TAB input'!AR$446:AR$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E91)=\"\", AR99, INDEX('TAB input'!AS$446:AS$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E91)=\"\", AS99, INDEX('TAB input'!AT$446:AT$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E91)=\"\", AT99, INDEX('TAB input'!AU$446:AU$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E91)=\"\", AU99, INDEX('TAB input'!AV$446:AV$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E91)=\"\", AV99, INDEX('TAB input'!AW$446:AW$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E91)=\"\", AW99, INDEX('TAB input'!AX$446:AX$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E91)=\"\", AX99, INDEX('TAB input'!AY$446:AY$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E91)=\"\", AY99, INDEX('TAB input'!AZ$446:AZ$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E91)=\"\", AZ99, INDEX('TAB input'!BA$446:BA$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E91)=\"\", BA99, INDEX('TAB input'!BB$446:BB$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E91)=\"\", BB99, INDEX('TAB input'!BC$446:BC$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E91)=\"\", BC99, INDEX('TAB input'!BD$446:BD$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E91)=\"\", BD99, INDEX('TAB input'!BE$446:BE$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E91)=\"\", BE99, INDEX('TAB input'!BF$446:BF$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E91)=\"\", BF99, INDEX('TAB input'!BG$446:BG$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E91)=\"\", BG99, INDEX('TAB input'!BH$446:BH$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E91)=\"\", BH99, INDEX('TAB input'!BI$446:BI$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E91)=\"\", BI99, INDEX('TAB input'!BJ$446:BJ$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E91)=\"\", BJ99, INDEX('TAB input'!BK$446:BK$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E91)=\"\", BK99, INDEX('TAB input'!BL$446:BL$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E91)=\"\", BL99, INDEX('TAB input'!BM$446:BM$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E91)=\"\", BM99, INDEX('TAB input'!BN$446:BN$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E91)=\"\", BN99, INDEX('TAB input'!BO$446:BO$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E91)=\"\", BO99, INDEX('TAB input'!BP$446:BP$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E91)=\"\", BP99, INDEX('TAB input'!BQ$446:BQ$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E91)=\"\", BQ99, INDEX('TAB input'!BR$446:BR$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E91)=\"\", BR99, INDEX('TAB input'!BS$446:BS$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E91)=\"\", BS99, INDEX('TAB input'!BT$446:BT$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E91)=\"\", BT99, INDEX('TAB input'!BU$446:BU$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E91)=\"\", BU99, INDEX('TAB input'!BV$446:BV$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E91)=\"\", BV99, INDEX('TAB input'!BW$446:BW$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E91)=\"\", BW99, INDEX('TAB input'!BX$446:BX$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E91)=\"\", BX99, INDEX('TAB input'!BY$446:BY$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E91)=\"\", BY99, INDEX('TAB input'!BZ$446:BZ$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E91)=\"\", BZ99, INDEX('TAB input'!CA$446:CA$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E91)=\"\", CA99, INDEX('TAB input'!CB$446:CB$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E91)=\"\", CB99, INDEX('TAB input'!CC$446:CC$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E91)=\"\", CC99, INDEX('TAB input'!CD$446:CD$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E91)=\"\", CD99, INDEX('TAB input'!CE$446:CE$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E91)=\"\", CE99, INDEX('TAB input'!CF$446:CF$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E91)=\"\", CF99, INDEX('TAB input'!CG$446:CG$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E91)=\"\", CG99, INDEX('TAB input'!CH$446:CH$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E91)=\"\", CH99, INDEX('TAB input'!CI$446:CI$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E91)=\"\", CI99, INDEX('TAB input'!CJ$446:CJ$495, $E91))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>H$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:G102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>G$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:G102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:G102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>I$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:H102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>H$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:H102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:H102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>J$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:I102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>I$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:I102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:I102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>K$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:J102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>J$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:J102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:J102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>L$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:K102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>K$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:K102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:K102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>M$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:L102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>L$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:L102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:L102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>N$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:M102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>M$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:M102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:M102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>O$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:N102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>N$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:N102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:N102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>P$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:O102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>O$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:O102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:O102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>Q$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:P102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>P$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:P102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:P102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>R$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Q102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>Q$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:Q102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Q102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>S$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:R102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>R$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:R102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:R102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>T$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:S102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>S$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:S102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:S102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>U$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:T102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>T$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:T102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:T102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>V$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:U102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>U$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:U102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:U102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>W$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:V102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>V$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:V102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:V102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>X$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:W102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>W$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:W102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:W102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>Y$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:X102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>X$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:X102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:X102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>Z$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Y102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>Y$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:Y102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Y102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AA$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Z102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>Z$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:Z102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Z102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AB$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AA102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AA$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AA102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AA102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AC$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AB102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AB$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AB102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AB102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AD$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AC102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AC$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AC102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AC102))))","v":2.9284502722631918},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AE$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AD102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AD$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AD102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AD102))))","v":0.78344780212972864},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AF$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AE102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AE$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AE102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AE102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AG$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AF102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AF$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AF102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AF102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AH$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AG102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AG$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AG102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AG102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AI$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AH102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AH$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AH102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AH102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AJ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AI102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AI$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AI102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AI102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AK$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AJ102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AJ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AJ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AJ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AL$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AK102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AK$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AK102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AK102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AM$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AL102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AL$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AL102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AL102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AN$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AM102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AM$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AM102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AM102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AO$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AN102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AN$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AN102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AN102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AP$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AO102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AO$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AO102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AO102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AQ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AP102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AP$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AP102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AP102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AR$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AQ102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AQ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AQ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AQ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AS$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AR102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AR$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AR102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AR102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AT$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AS102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AS$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AS102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AS102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AU$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AT102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AT$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AT102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AT102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AV$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AU102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AU$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AU102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AU102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AW$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AV102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AV$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AV102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AV102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AX$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AW102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AW$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AW102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AW102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AY$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AX102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AX$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AX102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AX102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AZ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AY102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AY$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AY102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AY102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BA$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AZ102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AZ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AZ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AZ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BB$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BA102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BA$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BA102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BA102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BC$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BB102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BB$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BB102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BB102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BD$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BC102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BC$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BC102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BC102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BE$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BD102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BD$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BD102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BD102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BF$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BE102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BE$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BE102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BE102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BG$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BF102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BF$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BF102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BF102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BH$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BG102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BG$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BG102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BG102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BI$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BH102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BH$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BH102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BH102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BJ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BI102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BI$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BI102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BI102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BK$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BJ102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BJ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BJ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BJ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BL$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BK102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BK$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BK102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BK102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BM$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BL102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BL$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BL102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BL102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BN$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BM102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BM$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BM102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BM102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BO$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BN102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BN$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BN102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BN102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BP$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BO102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BO$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BO102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BO102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BQ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BP102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BP$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BP102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BP102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BR$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BQ102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BQ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BQ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BQ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BS$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BR102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BR$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BR102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BR102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BT$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BS102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BS$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BS102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BS102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BU$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BT102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BT$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BT102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BT102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BV$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BU102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BU$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BU102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BU102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BW$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BV102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BV$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BV102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BV102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BX$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BW102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BW$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BW102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BW102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BY$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BX102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BX$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BX102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BX102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BZ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BY102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BY$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BY102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BY102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CA$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BZ102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BZ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BZ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BZ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CB$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CA102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CA$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CA102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CA102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CC$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CB102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CB$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CB102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CB102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CD$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CC102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CC$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CC102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CC102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CE$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CD102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CD$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CD102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CD102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CF$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CE102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CE$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CE102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CE102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CG$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CF102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CF$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CF102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CF102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CH$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CG102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CG$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CG102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CG102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CI$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CH102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CH$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CH102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CH102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CJ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CI102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CI$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CI102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CI102))))","v":0}]
[null,null,null,null,{"$f":"E102+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E103)","v":"Depreciation of net capex 2022-23"},null,null,{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>I$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:H103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>H$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:H103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:H103))))","v":0.11784827143052903},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>J$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:I103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>I$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:I103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:I103))))","v":0.11195585785900257},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>K$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:J103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>J$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:J103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:J103))))","v":0.10635806496605245},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>L$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:K103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>K$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:K103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:K103))))","v":0.10104016171774984},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>M$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:L103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>L$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:L103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:L103))))","v":9.5988153631862333E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>N$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:M103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>M$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:M103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:M103))))","v":9.1188745950269226E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>O$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:N103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>N$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:N103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:N103))))","v":8.6629308652755754E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>P$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:O103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>O$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:O103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:O103))))","v":8.2297843220117975E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>Q$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:P103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>P$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:P103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:P103))))","v":7.8182951059112063E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>R$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Q103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>Q$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:Q103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Q103))))","v":7.4273803506156463E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>S$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:R103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>R$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:R103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:R103))))","v":7.0560113330848634E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>T$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:S103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>S$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:S103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:S103))))","v":6.7032107664306201E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>U$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:T103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>T$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:T103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:T103))))","v":6.36805022810909E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>V$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:U103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>U$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:U103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:U103))))","v":6.0496477167036357E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>W$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:V103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>V$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:V103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:V103))))","v":5.7471653308684534E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>X$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:W103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>W$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:W103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:W103))))","v":5.4598070643250306E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>Y$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:X103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>X$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:X103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:X103))))","v":5.1868167111087791E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>Z$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Y103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>Y$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:Y103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Y103))))","v":4.9274758755533402E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AA$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Z103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>Z$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:Z103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Z103))))","v":4.6811020817756732E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AB$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AA103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AA$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AA103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AA103))))","v":4.4470469776868894E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AC$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AB103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AB$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AB103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AB103))))","v":4.2246946288025444E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AD$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AC103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AC$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AC103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AC103))))","v":4.0134598973624168E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AE$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AD103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AD$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AD103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AD103))))","v":3.8127869024942959E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AF$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AE103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AE$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AE103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AE103))))","v":3.6221475573695816E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AG$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AF103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AF$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AF103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AF103))))","v":3.4410401795011022E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AH$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AG103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AG$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AG103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AG103))))","v":3.2689881705260472E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AI$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AH103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AH$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AH103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AH103))))","v":3.1055387619997443E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AJ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AI103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AI$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AI103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AI103))))","v":2.950261823899757E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AK$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AJ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AJ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AJ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AJ103))))","v":2.8027487327047695E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AL$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AK103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AK$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AK103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AK103))))","v":2.6626112960695315E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AM$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AL103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AL$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AL103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AL103))))","v":2.5294807312660549E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AN$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AM103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AM$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AM103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AM103))))","v":2.4030066947027518E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AO$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AN103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AN$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AN103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AN103))))","v":2.2828563599676145E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AP$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AO103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AO$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AO103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AO103))))","v":2.168713541969234E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AQ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AP103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AP$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AP103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AP103))))","v":2.0602778648707722E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AR$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AQ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AQ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AQ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AQ103))))","v":1.9572639716272332E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AS$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AR103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AR$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AR103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AR103))))","v":1.8594007730458717E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AT$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AS103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AS$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AS103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AS103))))","v":1.766430734393578E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AU$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AT103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AT$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AT103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AT103))))","v":1.6781091976738983E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AV$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AU103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AU$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AU103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AU103))))","v":1.5942037377902028E-2},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AW$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AV103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AV$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AV103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AV103))))","v":0.30289871018013859},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AX$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AW103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AW$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AW103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AW103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AY$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AX103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AX$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AX103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AX103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AZ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AY103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AY$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AY103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AY103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BA$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AZ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AZ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AZ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AZ103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BB$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BA103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BA$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BA103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BA103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BC$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BB103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BB$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BB103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BB103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BD$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BC103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BC$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BC103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BC103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BE$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BD103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BD$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BD103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BD103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BF$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BE103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BE$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BE103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BE103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BG$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BF103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BF$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BF103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BF103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BH$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BG103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BG$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BG103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BG103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BI$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BH103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BH$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BH103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BH103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BJ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BI103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BI$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BI103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BI103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BK$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BJ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BJ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BJ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BJ103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BL$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BK103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BK$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BK103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BK103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BM$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BL103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BL$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BL103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BL103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BN$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BM103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BM$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BM103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BM103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BO$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BN103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BN$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BN103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BN103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BP$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BO103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BO$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BO103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BO103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BQ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BP103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BP$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BP103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BP103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BR$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BQ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BQ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BQ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BQ103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BS$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BR103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BR$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BR103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BR103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BT$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BS103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BS$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BS103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BS103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BU$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BT103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BT$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BT103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BT103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BV$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BU103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BU$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BU103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BU103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BW$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BV103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BV$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BV103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BV103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BX$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BW103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BW$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BW103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BW103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BY$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BX103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BX$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BX103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BX103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BZ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BY103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BY$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BY103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BY103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CA$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BZ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BZ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BZ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BZ103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CB$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CA103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CA$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CA103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CA103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CC$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CB103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CB$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CB103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CB103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CD$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CC103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CC$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CC103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CC103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CE$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CD103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CD$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CD103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CD103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CF$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CE103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CE$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CE103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CE103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CG$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CF103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CF$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CF103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CF103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CH$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CG103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CG$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CG103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CG103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CI$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CH103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CH$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CH103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CH103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CJ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CI103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CI$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CI103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CI103))))","v":0}]
[null,null,null,null,{"$f":"E103+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E104)","v":"Depreciation of net capex 2023-24"},null,null,null,{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>J$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:I104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>I$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:I104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:I104))))","v":7.7711650831310958E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>K$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:J104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>J$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:J104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:J104))))","v":7.3826068289745417E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>L$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:K104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>K$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:K104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:K104))))","v":7.0134764875258146E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>M$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:L104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>L$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:L104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:L104))))","v":6.6628026631495238E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>N$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:M104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>M$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:M104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:M104))))","v":6.3296625299920473E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>O$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:N104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>N$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:N104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:N104))))","v":6.0131794034924455E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>P$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:O104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>O$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:O104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:O104))))","v":5.7125204333178227E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>Q$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:P104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>P$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:P104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:P104))))","v":5.4268944116519315E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>R$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Q104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>Q$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:Q104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Q104))))","v":5.1555496910693346E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>S$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:R104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>R$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:R104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:R104))))","v":4.8977722065158678E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>T$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:S104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>S$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:S104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:S104))))","v":4.6528835961900744E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>U$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:T104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>T$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:T104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:T104))))","v":4.4202394163805711E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>V$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:U104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>U$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:U104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:U104))))","v":4.1992274455615423E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>W$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:V104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>V$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:V104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:V104))))","v":3.9892660732834657E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>X$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:W104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>W$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:W104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:W104))))","v":3.7898027696192924E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>Y$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:X104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>X$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:X104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:X104))))","v":3.6003126311383277E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>Z$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Y104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>Y$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:Y104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Y104))))","v":3.4202969995814111E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AA$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Z104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>Z$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:Z104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Z104))))","v":3.2492821496023408E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AB$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AA104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AA$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AA104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AA104))))","v":3.086818042122224E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AC$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AB104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AB$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AB104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AB104))))","v":2.9324771400161133E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AD$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AC104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AC$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AC104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AC104))))","v":2.7858532830153077E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AE$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AD104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AD$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AD104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AD104))))","v":2.6465606188645418E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AF$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AE104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AE$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AE104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AE104))))","v":2.5142325879213147E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AG$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AF104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AF$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AF104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AF104))))","v":2.3885209585252486E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AH$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AG104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AG$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AG104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AG104))))","v":2.2690949105989865E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AI$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AH104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AH$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AH104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AH104))))","v":2.1556401650690372E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AJ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AI104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AI$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AI104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AI104))))","v":2.0478581568155851E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AK$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AJ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AJ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AJ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AJ104))))","v":1.9454652489748057E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AL$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AK104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AK$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AK104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AK104))))","v":1.8481919865260654E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AM$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AL104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AL$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AL104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AL104))))","v":1.7557823871997624E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AN$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AM104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AM$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AM104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AM104))))","v":1.6679932678397746E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AO$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AN104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AN$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AN104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AN104))))","v":1.584593604447786E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AP$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AO104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AO$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AO104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AO104))))","v":1.5053639242253969E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AQ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AP104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AP$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AP104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AP104))))","v":1.4300957280141269E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AR$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AQ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AQ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AQ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AQ104))))","v":1.35859094161342E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AS$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AR104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AR$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AR104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AR104))))","v":1.2906613945327494E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AT$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AS104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AS$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AS104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AS104))))","v":1.2261283248061116E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AU$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AT104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AT$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AT104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AT104))))","v":1.1648219085658062E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AV$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AU104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AU$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AU104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AU104))))","v":1.1065808131375154E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AW$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AV104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AV$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AV104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AV104))))","v":1.0512517724806391E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AX$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AW104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AW$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AW104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AW104))))","v":0.1997378367713214},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AY$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AX104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AX$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AX104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AX104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AZ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AY104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AY$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AY104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AY104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BA$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AZ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AZ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AZ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AZ104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BB$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BA104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BA$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BA104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BA104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BC$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BB104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BB$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BB104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BB104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BD$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BC104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BC$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BC104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BC104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BE$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BD104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BD$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BD104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BD104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BF$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BE104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BE$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BE104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BE104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BG$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BF104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BF$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BF104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BF104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BH$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BG104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BG$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BG104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BG104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BI$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BH104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BH$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BH104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BH104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BJ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BI104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BI$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BI104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BI104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BK$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BJ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BJ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BJ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BJ104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BL$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BK104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BK$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BK104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BK104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BM$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BL104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BL$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BL104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BL104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BN$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BM104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BM$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BM104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BM104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BO$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BN104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BN$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BN104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BN104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BP$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BO104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BO$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BO104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BO104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BQ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BP104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BP$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BP104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BP104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BR$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BQ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BQ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BQ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BQ104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BS$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BR104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BR$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BR104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BR104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BT$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BS104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BS$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BS104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BS104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BU$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BT104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BT$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BT104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BT104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BV$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BU104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BU$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BU104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BU104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BW$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BV104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BV$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BV104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BV104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BX$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BW104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BW$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BW104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BW104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BY$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BX104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BX$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BX104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BX104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BZ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BY104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BY$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BY104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BY104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CA$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BZ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BZ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BZ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BZ104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CB$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CA104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CA$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CA104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CA104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CC$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CB104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CB$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CB104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CB104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CD$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CC104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CC$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CC104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CC104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CE$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CD104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CD$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CD104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CD104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CF$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CE104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CE$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CE104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CE104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CG$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CF104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CF$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CF104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CF104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CH$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CG104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CG$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CG104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CG104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CI$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CH104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CH$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CH104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CH104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CJ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CI104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CI$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CI104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CI104))))","v":0}]
[null,null,null,null,{"$f":"E104+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E105)","v":"Depreciation of net capex 2024-25"},null,null,null,null,{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>K$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:J105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>J$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:J105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:J105))))","v":3.8107098445407862E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>L$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:K105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>K$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:K105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:K105))))","v":3.6201743523137472E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>M$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:L105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>L$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:L105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:L105))))","v":3.439165634698059E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>N$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:M105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>M$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:M105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:M105))))","v":3.2672073529631564E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>O$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:N105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>N$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:N105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:N105))))","v":3.1038469853149987E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>P$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:O105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>O$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:O105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:O105))))","v":2.9486546360492489E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>Q$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:P105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>P$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:P105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:P105))))","v":2.801221904246786E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>R$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:Q105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>Q$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:Q105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:Q105))))","v":2.661160809034447E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>S$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:R105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>R$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:R105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:R105))))","v":2.5281027685827247E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>T$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:S105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>S$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:S105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:S105))))","v":2.4016976301535882E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>U$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:T105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>T$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:T105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:T105))))","v":2.281612748645909E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>V$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:U105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>U$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:U105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:U105))))","v":2.1675321112136135E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>W$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:V105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>V$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:V105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:V105))))","v":2.0591555056529327E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>X$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:W105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>W$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:W105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:W105))))","v":1.9561977303702859E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>Y$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:X105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>X$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:X105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:X105))))","v":1.8583878438517717E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>Z$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:Y105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>Y$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:Y105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:Y105))))","v":1.7654684516591832E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AA$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:Z105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>Z$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:Z105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:Z105))))","v":1.6771950290762238E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AB$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AA105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AA$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AA105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AA105))))","v":1.5933352776224128E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AC$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AB105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AB$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AB105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AB105))))","v":1.513668513741292E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AD$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AC105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AC$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AC105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AC105))))","v":1.4379850880542274E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AE$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AD105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AD$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AD105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AD105))))","v":1.3660858336515161E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AF$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AE105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AE$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AE105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AE105))))","v":1.2977815419689403E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AG$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AF105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AF$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AF105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AF105))))","v":1.2328924648704932E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AH$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AG105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AG$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AG105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AG105))))","v":1.1712478416269684E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AI$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AH105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AH$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AH105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AH105))))","v":1.1126854495456201E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AJ$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AI105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AI$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AI105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AI105))))","v":1.0570511770683388E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AK$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AJ105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AJ$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AJ105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AJ105))))","v":1.004198618214922E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AL$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AK105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AK$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AK105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AK105))))","v":9.5398868730417578E-3},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AM$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AL105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AL$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AL105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AL105))))","v":9.0628925293896705E-3},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AN$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AM105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AM$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AM105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AM105))))","v":8.6097479029201892E-3},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AO$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AN105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AN$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AN105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AN105))))","v":8.1792605077741776E-3},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AP$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AO105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AO$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AO105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AO105))))","v":7.770297482385469E-3},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AQ$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AP105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AP$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AP105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AP105))))","v":7.381782608266196E-3},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AR$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AQ105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AQ$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AQ105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AQ105))))","v":7.0126934778528879E-3},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AS$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AR105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AR$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AR105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AR105))))","v":6.6620588039602415E-3},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AT$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AS105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AS$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AS105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AS105))))","v":6.3289558637622308E-3},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AU$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AT105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AT$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AT105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AT105))))","v":6.0125080705741183E-3},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AV$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AU105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AU$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AU105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AU105))))","v":5.7118826670454152E-3},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AW$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AV105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AV$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AV105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AV105))))","v":5.4262885336931466E-3},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AX$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AW105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AW$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AW105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AW105))))","v":5.154974107008492E-3},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AY$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AX105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AX$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AX105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AX105))))","v":9.7944508033161348E-2},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AZ$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AY105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AY$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AY105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AY105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BA$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AZ105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AZ$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AZ105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AZ105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BB$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BA105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BA$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BA105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BA105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BC$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BB105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BB$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BB105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BB105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BD$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BC105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BC$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BC105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BC105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BE$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BD105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BD$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BD105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BD105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BF$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BE105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BE$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BE105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BE105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BG$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BF105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BF$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BF105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BF105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BH$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BG105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BG$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BG105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BG105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BI$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BH105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BH$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BH105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BH105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BJ$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BI105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BI$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BI105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BI105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BK$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BJ105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BJ$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BJ105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BJ105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BL$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BK105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BK$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BK105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BK105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BM$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BL105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BL$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BL105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BL105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BN$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BM105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BM$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BM105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BM105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BO$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BN105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BN$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BN105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BN105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BP$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BO105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BO$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BO105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BO105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BQ$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BP105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BP$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BP105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BP105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BR$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BQ105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BQ$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BQ105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BQ105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BS$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BR105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BR$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BR105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BR105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BT$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BS105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BS$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BS105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BS105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BU$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BT105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BT$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BT105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BT105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BV$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BU105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BU$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BU105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BU105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BW$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BV105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BV$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BV105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BV105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BX$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BW105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BW$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BW105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BW105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BY$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BX105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BX$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BX105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BX105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BZ$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BY105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BY$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BY105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BY105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CA$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BZ105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BZ$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BZ105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BZ105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CB$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CA105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CA$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CA105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CA105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CC$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CB105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CB$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CB105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CB105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CD$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CC105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CC$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CC105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CC105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CE$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CD105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CD$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CD105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CD105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CF$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CE105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CE$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CE105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CE105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CG$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CF105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CF$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CF105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CF105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CH$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CG105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CG$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CG105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CG105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CI$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CH105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CH$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CH105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CH105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CJ$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CI105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CI$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CI105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CI105))))","v":0}]
[null,null,null,null,{"$f":"E105+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E106)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>L$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:K106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>K$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:K106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:K106))))","v":4.1570955E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>M$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:L106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>L$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:L106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:L106))))","v":3.949240725E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>N$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:M106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>M$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:M106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:M106))))","v":3.7517786887500001E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>O$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:N106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>N$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:N106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:N106))))","v":3.5641897543125002E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>P$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:O106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>O$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:O106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:O106))))","v":3.3859802665968747E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>Q$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:P106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>P$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:P106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:P106))))","v":3.2166812532670307E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>R$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Q106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>Q$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:Q106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Q106))))","v":3.0558471906036794E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>S$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:R106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>R$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:R106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:R106))))","v":2.9030548310734955E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>T$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:S106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>S$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:S106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:S106))))","v":2.757902089519821E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>U$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:T106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>T$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:T106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:T106))))","v":2.6200069850438303E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>V$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:U106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>U$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:U106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:U106))))","v":2.4890066357916383E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>W$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:V106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>V$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:V106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:V106))))","v":2.3645563040020561E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>X$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:W106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>W$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:W106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:W106))))","v":2.2463284888019533E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>Y$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:X106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>X$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:X106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:X106))))","v":2.1340120643618558E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>Z$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Y106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>Y$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:Y106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Y106))))","v":2.0273114611437628E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AA$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Z106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>Z$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:Z106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Z106))))","v":1.9259458880865749E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AB$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AA106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AA$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AA106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AA106))))","v":1.8296485936822461E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AC$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AB106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AB$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AB106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AB106))))","v":1.7381661639981335E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AD$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AC106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AC$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AC106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AC106))))","v":1.6512578557982271E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AE$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AD106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AD$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AD106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AD106))))","v":1.5686949630083158E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AF$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AE106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AE$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AE106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AE106))))","v":1.4902602148579002E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AG$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AF106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AF$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AF106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AF106))))","v":1.4157472041150055E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AH$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AG106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AG$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AG106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AG106))))","v":1.3449598439092552E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AI$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AH106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AH$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AH106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AH106))))","v":1.2777118517137925E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AJ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AI106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AI$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AI106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AI106))))","v":1.213826259128103E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AK$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AJ106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AJ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AJ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AJ106))))","v":1.1531349461716977E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AL$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AK106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AK$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AK106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AK106))))","v":1.0954781988631129E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AM$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AL106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AL$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AL106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AL106))))","v":1.0407042889199575E-2},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AN$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AM106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AM$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AM106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AM106))))","v":9.8866907447395964E-3},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AO$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AN106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AN$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AN106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AN106))))","v":9.3923562075026168E-3},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AP$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AO106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AO$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AO106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AO106))))","v":8.9227383971274832E-3},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AQ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AP106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AP$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AP106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AP106))))","v":8.4766014772711066E-3},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AR$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AQ106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AQ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AQ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AQ106))))","v":8.0527714034075489E-3},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AS$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AR106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AR$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AR106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AR106))))","v":7.6501328332371724E-3},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AT$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AS106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AS$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AS106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AS106))))","v":7.2676261915753156E-3},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AU$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AT106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AT$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AT106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AT106))))","v":6.9042448819965517E-3},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AV$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AU106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AU$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AU106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AU106))))","v":6.5590326378967227E-3},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AW$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AV106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AV$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AV106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AV106))))","v":6.2310810060018876E-3},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AX$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AW106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AW$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AW106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AW106))))","v":5.9195269557017925E-3},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AY$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AX106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AX$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AX106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AX106))))","v":5.6235506079167054E-3},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AZ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AY106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AY$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AY106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AY106))))","v":0.10684746155041736},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BA$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AZ106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AZ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AZ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AZ106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BB$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BA106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BA$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BA106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BA106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BC$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BB106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BB$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BB106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BB106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BD$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BC106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BC$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BC106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BC106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BE$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BD106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BD$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BD106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BD106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BF$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BE106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BE$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BE106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BE106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BG$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BF106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BF$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BF106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BF106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BH$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BG106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BG$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BG106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BG106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BI$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BH106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BH$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BH106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BH106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BJ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BI106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BI$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BI106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BI106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BK$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BJ106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BJ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BJ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BJ106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BL$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BK106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BK$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BK106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BK106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BM$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BL106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BL$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BL106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BL106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BN$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BM106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BM$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BM106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BM106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BO$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BN106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BN$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BN106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BN106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BP$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BO106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BO$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BO106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BO106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BQ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BP106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BP$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BP106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BP106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BR$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BQ106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BQ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BQ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BQ106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BS$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BR106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BR$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BR106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BR106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BT$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BS106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BS$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BS106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BS106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BU$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BT106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BT$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BT106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BT106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BV$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BU106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BU$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BU106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BU106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BW$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BV106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BV$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BV106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BV106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BX$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BW106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BW$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BW106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BW106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BY$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BX106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BX$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BX106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BX106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BZ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BY106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BY$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BY106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BY106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CA$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BZ106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BZ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BZ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BZ106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CB$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CA106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CA$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CA106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CA106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CC$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CB106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CB$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CB106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CB106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CD$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CC106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CC$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CC106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CC106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CE$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CD106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CD$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CD106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CD106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CF$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CE106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CE$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CE106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CE106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CG$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CF106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CF$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CF106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CF106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CH$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CG106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CG$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CG106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CG106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CI$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CH106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CH$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CH106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CH106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CJ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CI106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CI$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CI106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CI106))))","v":0}]
[null,null,null,null,{"$f":"E106+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E107)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>M$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:L107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>L$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:L107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:L107))))","v":6.275704750000001E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>N$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:M107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>M$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:M107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:M107))))","v":5.9619195125000003E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>O$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:N107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>N$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:N107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:N107))))","v":5.6638235368750012E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>P$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:O107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>O$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:O107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:O107))))","v":5.3806323600312497E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>Q$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:P107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>P$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:P107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:P107))))","v":5.1116007420296886E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>R$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Q107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>Q$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:Q107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Q107))))","v":4.8560207049282031E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>S$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:R107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>R$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:R107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:R107))))","v":4.6132196696817937E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>T$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:S107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>S$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:S107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:S107))))","v":4.3825586861977038E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>U$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:T107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>T$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:T107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:T107))))","v":4.1634307518878186E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>V$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:U107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>U$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:U107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:U107))))","v":3.9552592142934273E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>W$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:V107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>V$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:V107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:V107))))","v":3.7574962535787557E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>X$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:W107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>W$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:W107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:W107))))","v":3.5696214408998186E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>Y$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:X107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>X$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:X107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:X107))))","v":3.3911403688548274E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>Z$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Y107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>Y$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:Y107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Y107))))","v":3.2215833504120862E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AA$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Z107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>Z$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:Z107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Z107))))","v":3.0605041828914818E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AB$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AA107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AA$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AA107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AA107))))","v":2.9074789737469083E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AC$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AB107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AB$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AB107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AB107))))","v":2.7621050250595625E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AD$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AC107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AC$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AC107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AC107))))","v":2.6239997738065846E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AE$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AD107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AD$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AD107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AD107))))","v":2.4927997851162554E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AF$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AE107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AE$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AE107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AE107))))","v":2.3681597958604427E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AG$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AF107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AF$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AF107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AF107))))","v":2.2497518060674203E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AH$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AG107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AG$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AG107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AG107))))","v":2.1372642157640492E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AI$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AH107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AH$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AH107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AH107))))","v":2.0304010049758469E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AJ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AI107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AI$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AI107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AI107))))","v":1.9288809547270545E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AK$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AJ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AJ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AJ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AJ107))))","v":1.8324369069907021E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AL$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AK107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AK$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AK107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AK107))))","v":1.7408150616411672E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AM$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AL107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AL$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AL107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AL107))))","v":1.653774308559109E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AN$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AM107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AM$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AM107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AM107))))","v":1.5710855931311534E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AO$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AN107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AN$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AN107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AN107))))","v":1.492531313474596E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AP$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AO107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AO$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AO107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AO107))))","v":1.4179047478008661E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AQ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AP107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AP$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AP107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AP107))))","v":1.3470095104108227E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AR$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AQ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AQ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AQ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AQ107))))","v":1.2796590348902815E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AS$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AR107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AR$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AR107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AR107))))","v":1.2156760831457669E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AT$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AS107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AS$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AS107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AS107))))","v":1.1548922789884786E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AU$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AT107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AT$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AT107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AT107))))","v":1.0971476650390544E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AV$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AU107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AU$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AU107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AU107))))","v":1.0422902817871015E-2},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AW$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AV107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AV$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AV107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AV107))))","v":9.9017576769774625E-3},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AX$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AW107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AW$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AW107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AW107))))","v":9.4066697931285866E-3},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AY$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AX107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AX$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AX107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AX107))))","v":8.9363363034721584E-3},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AZ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AY107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AY$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AY107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AY107))))","v":8.4895194882985466E-3},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BA$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AZ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AZ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AZ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AZ107))))","v":0.16130087027767237},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BB$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BA107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BA$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BA107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BA107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BC$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BB107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BB$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BB107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BB107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BD$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BC107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BC$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BC107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BC107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BE$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BD107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BD$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BD107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BD107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BF$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BE107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BE$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BE107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BE107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BG$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BF107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BF$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BF107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BF107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BH$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BG107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BG$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BG107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BG107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BI$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BH107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BH$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BH107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BH107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BJ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BI107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BI$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BI107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BI107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BK$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BJ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BJ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BJ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BJ107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BL$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BK107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BK$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BK107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BK107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BM$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BL107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BL$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BL107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BL107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BN$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BM107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BM$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BM107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BM107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BO$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BN107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BN$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BN107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BN107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BP$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BO107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BO$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BO107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BO107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BQ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BP107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BP$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BP107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BP107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BR$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BQ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BQ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BQ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BQ107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BS$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BR107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BR$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BR107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BR107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BT$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BS107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BS$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BS107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BS107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BU$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BT107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BT$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BT107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BT107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BV$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BU107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BU$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BU107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BU107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BW$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BV107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BV$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BV107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BV107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BX$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BW107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BW$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BW107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BW107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BY$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BX107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BX$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BX107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BX107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BZ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BY107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BY$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BY107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BY107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CA$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BZ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BZ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BZ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BZ107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CB$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CA107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CA$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CA107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CA107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CC$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CB107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CB$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CB107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CB107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CD$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CC107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CC$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CC107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CC107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CE$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CD107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CD$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CD107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CD107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CF$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CE107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CE$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CE107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CE107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CG$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CF107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CF$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CF107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CF107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CH$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CG107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CG$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CG107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CG107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CI$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CH107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CH$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CH107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CH107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CJ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CI107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CI$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CI107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CI107))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E103)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>I$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:H110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>H$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:H110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:H110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>J$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:I110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>I$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:I110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:I110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>K$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:J110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>J$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:J110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:J110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>L$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:K110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>K$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:K110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:K110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>M$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:L110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>L$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:L110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:L110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>N$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:M110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>M$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:M110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:M110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>O$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:N110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>N$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:N110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:N110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>P$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:O110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>O$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:O110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:O110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>Q$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:P110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>P$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:P110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:P110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>R$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:Q110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>Q$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:Q110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:Q110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>S$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:R110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>R$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:R110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:R110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>T$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:S110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>S$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:S110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:S110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>U$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:T110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>T$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:T110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:T110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>V$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:U110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>U$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:U110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:U110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>W$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:V110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>V$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:V110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:V110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>X$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:W110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>W$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:W110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:W110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>Y$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:X110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>X$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:X110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:X110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>Z$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:Y110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>Y$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:Y110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:Y110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AA$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:Z110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>Z$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:Z110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:Z110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AB$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AA110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AA$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AA110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AA110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AC$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AB110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AB$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AB110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AB110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AD$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AC110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AC$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AC110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AC110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AE$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AD110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AD$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AD110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AD110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AF$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AE110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AE$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AE110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AE110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AG$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AF110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AF$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AF110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AF110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AH$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AG110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AG$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AG110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AG110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AI$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AH110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AH$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AH110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AH110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AJ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AI110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AI$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AI110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AI110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AK$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AJ110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AJ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AJ110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AJ110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AL$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AK110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AK$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AK110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AK110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AM$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AL110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AL$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AL110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AL110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AN$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AM110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AM$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AM110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AM110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AO$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AN110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AN$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AN110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AN110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AP$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AO110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AO$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AO110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AO110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AQ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AP110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AP$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AP110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AP110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AR$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AQ110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AQ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AQ110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AQ110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AS$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AR110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AR$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AR110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AR110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AT$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AS110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AS$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AS110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AS110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AU$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AT110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AT$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AT110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AT110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AV$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AU110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AU$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AU110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AU110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AW$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AV110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AV$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AV110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AV110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AX$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AW110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AW$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AW110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AW110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AY$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AX110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AX$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AX110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AX110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AZ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AY110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AY$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AY110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AY110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BA$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AZ110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AZ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AZ110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AZ110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BB$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BA110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BA$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BA110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BA110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BC$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BB110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BB$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BB110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BB110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BD$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BC110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BC$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BC110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BC110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BE$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BD110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BD$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BD110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BD110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BF$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BE110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BE$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BE110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BE110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BG$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BF110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BF$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BF110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BF110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BH$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BG110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BG$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BG110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BG110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BI$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BH110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BH$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BH110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BH110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BJ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BI110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BI$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BI110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BI110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BK$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BJ110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BJ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BJ110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BJ110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BL$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BK110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BK$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BK110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BK110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BM$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BL110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BL$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BL110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BL110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BN$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BM110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BM$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BM110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BM110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BO$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BN110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BN$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BN110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BN110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BP$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BO110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BO$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BO110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BO110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BQ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BP110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BP$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BP110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BP110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BR$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BQ110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BQ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BQ110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BQ110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BS$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BR110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BR$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BR110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BR110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BT$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BS110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BS$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BS110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BS110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BU$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BT110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BT$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BT110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BT110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BV$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BU110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BU$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BU110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BU110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BW$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BV110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BV$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BV110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BV110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BX$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BW110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BW$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BW110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BW110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BY$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BX110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BX$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BX110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BX110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BZ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BY110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BY$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BY110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BY110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CA$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BZ110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BZ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BZ110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BZ110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CB$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CA110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CA$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CA110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CA110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CC$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CB110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CB$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CB110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CB110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CD$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CC110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CC$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CC110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CC110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CE$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CD110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CD$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CD110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CD110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CF$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CE110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CE$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CE110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CE110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CG$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CF110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CF$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CF110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CF110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CH$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CG110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CG$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CG110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CG110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CI$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CH110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CH$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CH110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CH110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CJ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CI110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CI$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CI110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CI110))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E104)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>J$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:I111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>I$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:I111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:I111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>K$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:J111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>J$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:J111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:J111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>L$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:K111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>K$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:K111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:K111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>M$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:L111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>L$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:L111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:L111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>N$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:M111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>M$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:M111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:M111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>O$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:N111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>N$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:N111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:N111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>P$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:O111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>O$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:O111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:O111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>Q$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:P111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>P$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:P111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:P111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>R$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:Q111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>Q$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:Q111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:Q111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>S$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:R111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>R$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:R111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:R111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>T$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:S111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>S$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:S111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:S111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>U$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:T111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>T$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:T111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:T111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>V$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:U111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>U$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:U111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:U111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>W$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:V111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>V$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:V111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:V111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>X$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:W111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>W$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:W111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:W111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>Y$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:X111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>X$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:X111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:X111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>Z$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:Y111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>Y$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:Y111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:Y111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AA$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:Z111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>Z$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:Z111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:Z111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AB$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AA111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AA$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AA111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AA111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AC$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AB111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AB$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AB111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AB111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AD$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AC111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AC$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AC111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AC111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AE$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AD111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AD$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AD111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AD111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AF$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AE111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AE$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AE111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AE111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AG$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AF111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AF$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AF111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AF111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AH$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AG111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AG$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AG111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AG111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AI$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AH111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AH$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AH111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AH111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AJ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AI111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AI$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AI111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AI111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AK$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AJ111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AJ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AJ111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AJ111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AL$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AK111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AK$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AK111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AK111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AM$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AL111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AL$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AL111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AL111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AN$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AM111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AM$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AM111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AM111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AO$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AN111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AN$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AN111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AN111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AP$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AO111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AO$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AO111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AO111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AQ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AP111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AP$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AP111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AP111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AR$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AQ111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AQ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AQ111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AQ111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AS$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AR111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AR$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AR111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AR111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AT$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AS111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AS$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AS111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AS111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AU$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AT111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AT$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AT111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AT111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AV$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AU111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AU$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AU111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AU111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AW$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AV111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AV$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AV111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AV111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AX$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AW111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AW$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AW111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AW111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AY$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AX111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AX$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AX111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AX111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AZ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AY111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AY$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AY111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AY111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BA$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AZ111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AZ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AZ111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AZ111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BB$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BA111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BA$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BA111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BA111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BC$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BB111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BB$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BB111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BB111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BD$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BC111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BC$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BC111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BC111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BE$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BD111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BD$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BD111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BD111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BF$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BE111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BE$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BE111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BE111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BG$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BF111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BF$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BF111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BF111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BH$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BG111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BG$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BG111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BG111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BI$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BH111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BH$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BH111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BH111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BJ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BI111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BI$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BI111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BI111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BK$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BJ111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BJ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BJ111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BJ111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BL$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BK111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BK$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BK111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BK111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BM$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BL111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BL$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BL111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BL111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BN$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BM111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BM$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BM111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BM111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BO$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BN111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BN$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BN111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BN111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BP$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BO111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BO$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BO111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BO111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BQ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BP111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BP$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BP111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BP111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BR$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BQ111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BQ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BQ111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BQ111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BS$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BR111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BR$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BR111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BR111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BT$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BS111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BS$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BS111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BS111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BU$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BT111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BT$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BT111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BT111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BV$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BU111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BU$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BU111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BU111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BW$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BV111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BV$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BV111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BV111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BX$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BW111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BW$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BW111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BW111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BY$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BX111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BX$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BX111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BX111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BZ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BY111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BY$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BY111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BY111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CA$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BZ111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BZ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BZ111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BZ111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CB$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CA111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CA$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CA111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CA111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CC$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CB111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CB$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CB111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CB111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CD$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CC111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CC$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CC111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CC111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CE$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CD111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CD$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CD111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CD111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CF$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CE111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CE$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CE111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CE111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CG$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CF111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CF$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CF111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CF111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CH$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CG111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CG$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CG111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CG111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CI$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CH111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CH$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CH111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CH111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CJ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CI111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CI$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CI111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CI111))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E105)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>K$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:J112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>J$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:J112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:J112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>L$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:K112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>K$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:K112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:K112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>M$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:L112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>L$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:L112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:L112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>N$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:M112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>M$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:M112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:M112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>O$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:N112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>N$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:N112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:N112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>P$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:O112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>O$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:O112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:O112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>Q$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:P112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>P$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:P112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:P112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>R$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:Q112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>Q$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:Q112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:Q112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>S$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:R112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>R$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:R112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:R112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>T$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:S112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>S$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:S112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:S112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>U$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:T112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>T$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:T112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:T112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>V$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:U112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>U$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:U112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:U112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>W$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:V112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>V$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:V112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:V112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>X$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:W112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>W$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:W112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:W112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>Y$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:X112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>X$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:X112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:X112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>Z$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:Y112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>Y$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:Y112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:Y112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AA$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:Z112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>Z$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:Z112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:Z112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AB$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AA112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AA$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AA112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AA112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AC$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AB112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AB$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AB112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AB112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AD$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AC112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AC$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AC112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AC112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AE$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AD112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AD$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AD112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AD112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AF$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AE112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AE$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AE112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AE112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AG$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AF112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AF$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AF112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AF112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AH$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AG112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AG$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AG112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AG112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AI$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AH112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AH$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AH112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AH112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AJ$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AI112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AI$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AI112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AI112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AK$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AJ112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AJ$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AJ112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AJ112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AL$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AK112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AK$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AK112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AK112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AM$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AL112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AL$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AL112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AL112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AN$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AM112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AM$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AM112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AM112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AO$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AN112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AN$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AN112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AN112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AP$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AO112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AO$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AO112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AO112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AQ$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AP112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AP$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AP112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AP112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AR$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AQ112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AQ$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AQ112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AQ112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AS$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AR112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AR$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AR112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AR112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AT$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AS112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AS$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AS112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AS112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AU$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AT112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AT$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AT112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AT112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AV$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AU112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AU$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AU112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AU112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AW$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AV112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AV$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AV112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AV112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AX$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AW112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AW$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AW112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AW112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AY$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AX112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AX$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AX112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AX112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AZ$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AY112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AY$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AY112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AY112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BA$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AZ112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AZ$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AZ112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AZ112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BB$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BA112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BA$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BA112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BA112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BC$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BB112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BB$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BB112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BB112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BD$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BC112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BC$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BC112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BC112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BE$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BD112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BD$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BD112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BD112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BF$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BE112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BE$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BE112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BE112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BG$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BF112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BF$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BF112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BF112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BH$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BG112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BG$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BG112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BG112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BI$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BH112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BH$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BH112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BH112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BJ$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BI112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BI$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BI112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BI112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BK$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BJ112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BJ$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BJ112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BJ112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BL$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BK112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BK$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BK112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BK112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BM$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BL112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BL$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BL112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BL112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BN$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BM112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BM$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BM112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BM112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BO$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BN112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BN$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BN112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BN112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BP$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BO112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BO$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BO112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BO112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BQ$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BP112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BP$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BP112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BP112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BR$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BQ112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BQ$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BQ112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BQ112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BS$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BR112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BR$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BR112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BR112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BT$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BS112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BS$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BS112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BS112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BU$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BT112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BT$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BT112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BT112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BV$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BU112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BU$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BU112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BU112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BW$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BV112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BV$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BV112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BV112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BX$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BW112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BW$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BW112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BW112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BY$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BX112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BX$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BX112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BX112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BZ$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BY112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BY$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BY112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BY112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CA$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BZ112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BZ$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BZ112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BZ112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CB$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CA112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CA$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CA112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CA112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CC$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CB112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CB$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CB112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CB112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CD$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CC112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CC$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CC112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CC112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CE$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CD112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CD$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CD112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CD112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CF$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CE112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CE$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CE112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CE112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CG$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CF112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CF$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CF112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CF112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CH$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CG112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CG$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CG112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CG112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CI$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CH112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CH$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CH112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CH112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CJ$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CI112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CI$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CI112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CI112))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E106)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>L$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:K113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>K$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:K113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:K113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>M$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:L113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>L$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:L113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:L113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>N$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:M113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>M$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:M113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:M113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>O$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:N113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>N$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:N113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:N113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>P$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:O113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>O$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:O113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:O113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>Q$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:P113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>P$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:P113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:P113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>R$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:Q113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>Q$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:Q113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:Q113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>S$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:R113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>R$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:R113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:R113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>T$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:S113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>S$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:S113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:S113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>U$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:T113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>T$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:T113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:T113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>V$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:U113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>U$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:U113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:U113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>W$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:V113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>V$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:V113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:V113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>X$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:W113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>W$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:W113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:W113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>Y$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:X113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>X$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:X113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:X113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>Z$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:Y113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>Y$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:Y113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:Y113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AA$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:Z113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>Z$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:Z113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:Z113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AB$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AA113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AA$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AA113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AA113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AC$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AB113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AB$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AB113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AB113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AD$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AC113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AC$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AC113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AC113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AE$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AD113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AD$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AD113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AD113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AF$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AE113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AE$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AE113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AE113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AG$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AF113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AF$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AF113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AF113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AH$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AG113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AG$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AG113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AG113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AI$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AH113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AH$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AH113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AH113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AJ$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AI113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AI$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AI113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AI113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AK$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AJ113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AJ$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AJ113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AJ113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AL$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AK113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AK$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AK113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AK113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AM$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AL113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AL$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AL113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AL113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AN$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AM113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AM$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AM113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AM113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AO$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AN113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AN$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AN113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AN113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AP$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AO113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AO$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AO113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AO113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AQ$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AP113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AP$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AP113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AP113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AR$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AQ113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AQ$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AQ113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AQ113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AS$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AR113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AR$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AR113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AR113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AT$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AS113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AS$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AS113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AS113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AU$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AT113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AT$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AT113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AT113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AV$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AU113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AU$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AU113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AU113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AW$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AV113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AV$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AV113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AV113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AX$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AW113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AW$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AW113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AW113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AY$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AX113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AX$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AX113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AX113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AZ$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AY113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AY$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AY113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AY113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BA$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AZ113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AZ$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AZ113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AZ113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BB$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BA113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BA$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BA113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BA113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BC$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BB113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BB$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BB113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BB113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BD$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BC113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BC$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BC113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BC113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BE$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BD113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BD$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BD113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BD113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BF$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BE113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BE$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BE113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BE113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BG$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BF113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BF$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BF113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BF113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BH$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BG113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BG$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BG113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BG113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BI$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BH113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BH$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BH113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BH113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BJ$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BI113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BI$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BI113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BI113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BK$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BJ113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BJ$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BJ113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BJ113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BL$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BK113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BK$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BK113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BK113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BM$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BL113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BL$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BL113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BL113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BN$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BM113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BM$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BM113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BM113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BO$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BN113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BN$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BN113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BN113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BP$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BO113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BO$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BO113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BO113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BQ$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BP113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BP$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BP113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BP113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BR$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BQ113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BQ$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BQ113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BQ113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BS$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BR113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BR$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BR113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BR113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BT$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BS113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BS$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BS113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BS113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BU$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BT113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BT$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BT113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BT113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BV$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BU113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BU$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BU113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BU113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BW$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BV113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BV$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BV113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BV113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BX$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BW113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BW$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BW113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BW113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BY$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BX113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BX$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BX113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BX113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BZ$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BY113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BY$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BY113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BY113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CA$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BZ113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BZ$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BZ113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BZ113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CB$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CA113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CA$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CA113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CA113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CC$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CB113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CB$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CB113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CB113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CD$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CC113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CC$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CC113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CC113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CE$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CD113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CD$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CD113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CD113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CF$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CE113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CE$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CE113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CE113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CG$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CF113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CF$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CF113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CF113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CH$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CG113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CG$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CG113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CG113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CI$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CH113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CH$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CH113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CH113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CJ$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CI113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CI$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CI113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CI113))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E107)","v":"Depreciation of asset adjustments - TAB 2026-27"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>M$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:L114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>L$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:L114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:L114))))","v":2.8640247920580468},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>N$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:M114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>M$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:M114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:M114))))","v":2.7054351577400348},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>O$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:N114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>N$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:N114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:N114))))","v":2.5556271066621061},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>P$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:O114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>O$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:O114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:O114))))","v":2.4141143762476798},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>Q$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:P114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>P$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:P114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:P114))))","v":2.2804376297360469},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>R$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:Q114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>Q$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:Q114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:Q114))))","v":2.1541629652192653},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>S$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:R114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>R$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:R114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:R114))))","v":2.0348805072381531},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>T$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:S114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>S$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:S114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:S114))))","v":1.9222030763658267},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>U$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:T114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>T$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:T114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:T114))))","v":1.8157649324603893},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>V$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:U114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>U$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:U114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:U114))))","v":1.715220587507482},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>W$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:V114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>V$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:V114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:V114))))","v":1.6202436841992984},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>X$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:W114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>W$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:W114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:W114))))","v":1.5305259366100421},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>Y$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:X114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>X$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:X114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:X114))))","v":1.4457761295293567},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>Z$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:Y114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>Y$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:Y114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:Y114))))","v":1.3657191732056613},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AA$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:Z114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>Z$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:Z114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:Z114))))","v":1.2900952104311818},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AB$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AA114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AA$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AA114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AA114))))","v":1.2186587730703582},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AC$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AB114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AB$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AB114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AB114))))","v":1.1511779852938016},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AD$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AC114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AC$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AC114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AC114))))","v":1.0874338109315744},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AE$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AD114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AD$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AD114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AD114))))","v":1.0272193425027742},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AF$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AE114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AE$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AE114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AE114))))","v":0.97033912961368052},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AG$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AF114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AF$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AF114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AF114))))","v":0.91660854454450891},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AH$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AG114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AG$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AG114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AG114))))","v":0.86585318296552538},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AI$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AH114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AH$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AH114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AH114))))","v":0.81790829783730823},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AJ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AI114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AI$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AI114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AI114))))","v":0.77261826465764527},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AK$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AJ114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AJ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AJ114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AJ114))))","v":0.72983607631931546},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AL$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AK114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AK$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AK114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AK114))))","v":0.68942286593910751},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AM$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AL114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AL$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AL114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AL114))))","v":0.6512474561092253},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AN$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AM114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AM$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AM114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AM114))))","v":0.61518593310799408},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AO$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AN114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AN$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AN114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AN114))))","v":0.58112124468779536},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AP$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AO114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AO$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AO114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AO114))))","v":0.5489428201346892},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AQ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AP114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AP$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AP114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AP114))))","v":0.51854621136647339},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AR$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AQ114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AQ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AQ114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AQ114))))","v":0.48983275390421954},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AS$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AR114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AR$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AR114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AR114))))","v":0.46270924661682866},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AT$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AS114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AS$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AS114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AS114))))","v":0.43708764919909265},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AU$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AT114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AT$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AT114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AT114))))","v":0.41288479640130205},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AV$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AU114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AU$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AU114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AU114))))","v":0.39002212808281422},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AW$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AV114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AV$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AV114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AV114))))","v":0.3684254342133666},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AX$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AW114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AW$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AW114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AW114))))","v":6.2850962927863421},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AY$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AX114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AX$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AX114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AX114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AZ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AY114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AY$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AY114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AY114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BA$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AZ114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AZ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AZ114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AZ114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BB$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BA114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BA$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BA114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BA114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BC$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BB114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BB$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BB114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BB114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BD$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BC114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BC$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BC114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BC114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BE$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BD114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BD$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BD114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BD114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BF$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BE114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BE$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BE114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BE114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BG$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BF114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BF$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BF114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BF114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BH$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BG114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BG$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BG114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BG114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BI$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BH114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BH$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BH114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BH114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BJ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BI114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BI$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BI114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BI114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BK$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BJ114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BJ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BJ114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BJ114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BL$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BK114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BK$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BK114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BK114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BM$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BL114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BL$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BL114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BL114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BN$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BM114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BM$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BM114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BM114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BO$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BN114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BN$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BN114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BN114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BP$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BO114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BO$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BO114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BO114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BQ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BP114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BP$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BP114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BP114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BR$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BQ114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BQ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BQ114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BQ114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BS$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BR114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BR$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BR114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BR114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BT$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BS114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BS$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BS114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BS114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BU$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BT114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BT$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BT114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BT114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BV$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BU114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BU$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BU114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BU114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BW$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BV114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BV$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BV114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BV114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BX$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BW114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BW$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BW114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BW114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BY$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BX114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BX$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BX114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BX114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BZ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BY114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BY$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BY114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BY114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CA$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BZ114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BZ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BZ114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BZ114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CB$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CA114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CA$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CA114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CA114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CC$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CB114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CB$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CB114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CB114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CD$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CC114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CC$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CC114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CC114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CE$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CD114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CD$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CD114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CD114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CF$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CE114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CE$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CE114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CE114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CG$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CF114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CF$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CF114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CF114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CH$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CG114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CG$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CG114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CG114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CI$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CH114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CH$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CH114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CH114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CJ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CI114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CI$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CI114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CI114))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F90&\" - tax depreciation\"","v":"Reactive - tax depreciation"},null,{"$f":"SUM(H102:H115)+H94","v":3.1053514822631918},3.1995013936937209,3.2676750309535052,3.1905004039643972,3.243457947379337,6.091732355681577,5.9181798567955477,5.7541570843780034,5.5991403686909411,5.4526348361703043,{"$f":"SUM(R102:R115)+R94","v":5.3141728249449702},5.1833123875907319,5.0596358763139371,4.9427486060242529,4.8322775910063127,4.7278703511363469,4.6291937838133981,4.535933097985704,4.4477908068523506,4.3644857760086975,4.2857523239821571,4.2113393722731693,4.1410096421751339,1.9295364256638521,1.0832649465934623,1.0238880706753015,0.96776873278977849,0.91472807017034863,0.86459704837403362,0.81721592084988437,0.77243371824314799,0.7301077657980638,{"$f":"SUM(AN102:AN115)+AN94","v":0.69010322731239071},0.65229267418197212,0.61655567815415713,0.58277842648496792,0.55085335826678938,0.52067882076126992,0.49215874463631187,0.46520233706666031,0.43972379171490455,0.70339578933498403,6.5053153004135025,0.11250439494455021,0.1153369810387159,0.16130087027767237,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT102:BT115)+BT94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E119","v":"Asset class 5"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E119, 'TAB input'!$D$18:$D$67, 0))","v":"Towers and Conductor"}]
[null,null,null,null,{"$f":"E91+1","v":5},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!G$18:G$67, $E119)","v":760.57672915966475},{"$f":"INDEX('TAB input'!H$18:H$67, $E119)-INDEX('TAB input'!H$72:H$121, $E119)-INDEX('TAB input'!H$126:H$175, $E119)","v":1.4049795987680449},{"$f":"INDEX('TAB input'!I$18:I$67, $E119)-INDEX('TAB input'!I$72:I$121, $E119)-INDEX('TAB input'!I$126:I$175, $E119)","v":2.5261995160550135},{"$f":"INDEX('TAB input'!J$18:J$67, $E119)-INDEX('TAB input'!J$72:J$121, $E119)-INDEX('TAB input'!J$126:J$175, $E119)","v":25.035692941288374},{"$f":"INDEX('TAB input'!K$18:K$67, $E119)-INDEX('TAB input'!K$72:K$121, $E119)-INDEX('TAB input'!K$126:K$175, $E119)","v":42.724352550000006},{"$f":"INDEX('TAB input'!L$18:L$67, $E119)-INDEX('TAB input'!L$72:L$121, $E119)-INDEX('TAB input'!L$126:L$175, $E119)","v":84.489903149999989},{"$f":"INDEX('TAB input'!M$18:M$67, $E119)-INDEX('TAB input'!M$72:M$121, $E119)-INDEX('TAB input'!M$126:M$175, $E119)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E119)-INDEX('TAB input'!N$72:N$121, $E119)-INDEX('TAB input'!N$126:N$175, $E119)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E119)-INDEX('TAB input'!O$72:O$121, $E119)-INDEX('TAB input'!O$126:O$175, $E119)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E119)-INDEX('TAB input'!P$72:P$121, $E119)-INDEX('TAB input'!P$126:P$175, $E119)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E119)-INDEX('TAB input'!Q$72:Q$121, $E119)-INDEX('TAB input'!Q$126:Q$175, $E119)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E119)-INDEX('TAB input'!R$72:R$121, $E119)-INDEX('TAB input'!R$126:R$175, $E119)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E119)-INDEX('TAB input'!S$72:S$121, $E119)-INDEX('TAB input'!S$126:S$175, $E119)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E119)-INDEX('TAB input'!T$72:T$121, $E119)-INDEX('TAB input'!T$126:T$175, $E119)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E119)-INDEX('TAB input'!U$72:U$121, $E119)-INDEX('TAB input'!U$126:U$175, $E119)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E119)-INDEX('TAB input'!V$72:V$121, $E119)-INDEX('TAB input'!V$126:V$175, $E119)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E119)-INDEX('TAB input'!W$72:W$121, $E119)-INDEX('TAB input'!W$126:W$175, $E119)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E119)-INDEX('TAB input'!X$72:X$121, $E119)-INDEX('TAB input'!X$126:X$175, $E119)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E119)-INDEX('TAB input'!Y$72:Y$121, $E119)-INDEX('TAB input'!Y$126:Y$175, $E119)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E119)-INDEX('TAB input'!Z$72:Z$121, $E119)-INDEX('TAB input'!Z$126:Z$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E119)-INDEX('TAB input'!AA$72:AA$121, $E119)-INDEX('TAB input'!AA$126:AA$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E119)-INDEX('TAB input'!AB$72:AB$121, $E119)-INDEX('TAB input'!AB$126:AB$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E119)-INDEX('TAB input'!AC$72:AC$121, $E119)-INDEX('TAB input'!AC$126:AC$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E119)-INDEX('TAB input'!AD$72:AD$121, $E119)-INDEX('TAB input'!AD$126:AD$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E119)-INDEX('TAB input'!AE$72:AE$121, $E119)-INDEX('TAB input'!AE$126:AE$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E119)-INDEX('TAB input'!AF$72:AF$121, $E119)-INDEX('TAB input'!AF$126:AF$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E119)-INDEX('TAB input'!AG$72:AG$121, $E119)-INDEX('TAB input'!AG$126:AG$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E119)-INDEX('TAB input'!AH$72:AH$121, $E119)-INDEX('TAB input'!AH$126:AH$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E119)-INDEX('TAB input'!AI$72:AI$121, $E119)-INDEX('TAB input'!AI$126:AI$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E119)-INDEX('TAB input'!AJ$72:AJ$121, $E119)-INDEX('TAB input'!AJ$126:AJ$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E119)-INDEX('TAB input'!AK$72:AK$121, $E119)-INDEX('TAB input'!AK$126:AK$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E119)-INDEX('TAB input'!AL$72:AL$121, $E119)-INDEX('TAB input'!AL$126:AL$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E119)-INDEX('TAB input'!AM$72:AM$121, $E119)-INDEX('TAB input'!AM$126:AM$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E119)-INDEX('TAB input'!AN$72:AN$121, $E119)-INDEX('TAB input'!AN$126:AN$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E119)-INDEX('TAB input'!AO$72:AO$121, $E119)-INDEX('TAB input'!AO$126:AO$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E119)-INDEX('TAB input'!AP$72:AP$121, $E119)-INDEX('TAB input'!AP$126:AP$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E119)-INDEX('TAB input'!AQ$72:AQ$121, $E119)-INDEX('TAB input'!AQ$126:AQ$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E119)-INDEX('TAB input'!AR$72:AR$121, $E119)-INDEX('TAB input'!AR$126:AR$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E119)-INDEX('TAB input'!AS$72:AS$121, $E119)-INDEX('TAB input'!AS$126:AS$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E119)-INDEX('TAB input'!AT$72:AT$121, $E119)-INDEX('TAB input'!AT$126:AT$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E119)-INDEX('TAB input'!AU$72:AU$121, $E119)-INDEX('TAB input'!AU$126:AU$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E119)-INDEX('TAB input'!AV$72:AV$121, $E119)-INDEX('TAB input'!AV$126:AV$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E119)-INDEX('TAB input'!AW$72:AW$121, $E119)-INDEX('TAB input'!AW$126:AW$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E119)-INDEX('TAB input'!AX$72:AX$121, $E119)-INDEX('TAB input'!AX$126:AX$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E119)-INDEX('TAB input'!AY$72:AY$121, $E119)-INDEX('TAB input'!AY$126:AY$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E119)-INDEX('TAB input'!AZ$72:AZ$121, $E119)-INDEX('TAB input'!AZ$126:AZ$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E119)-INDEX('TAB input'!BA$72:BA$121, $E119)-INDEX('TAB input'!BA$126:BA$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E119)-INDEX('TAB input'!BB$72:BB$121, $E119)-INDEX('TAB input'!BB$126:BB$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E119)-INDEX('TAB input'!BC$72:BC$121, $E119)-INDEX('TAB input'!BC$126:BC$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E119)-INDEX('TAB input'!BD$72:BD$121, $E119)-INDEX('TAB input'!BD$126:BD$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E119)-INDEX('TAB input'!BE$72:BE$121, $E119)-INDEX('TAB input'!BE$126:BE$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E119)-INDEX('TAB input'!BF$72:BF$121, $E119)-INDEX('TAB input'!BF$126:BF$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E119)-INDEX('TAB input'!BG$72:BG$121, $E119)-INDEX('TAB input'!BG$126:BG$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E119)-INDEX('TAB input'!BH$72:BH$121, $E119)-INDEX('TAB input'!BH$126:BH$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E119)-INDEX('TAB input'!BI$72:BI$121, $E119)-INDEX('TAB input'!BI$126:BI$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E119)-INDEX('TAB input'!BJ$72:BJ$121, $E119)-INDEX('TAB input'!BJ$126:BJ$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E119)-INDEX('TAB input'!BK$72:BK$121, $E119)-INDEX('TAB input'!BK$126:BK$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E119)-INDEX('TAB input'!BL$72:BL$121, $E119)-INDEX('TAB input'!BL$126:BL$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E119)-INDEX('TAB input'!BM$72:BM$121, $E119)-INDEX('TAB input'!BM$126:BM$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E119)-INDEX('TAB input'!BN$72:BN$121, $E119)-INDEX('TAB input'!BN$126:BN$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E119)-INDEX('TAB input'!BO$72:BO$121, $E119)-INDEX('TAB input'!BO$126:BO$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E119)-INDEX('TAB input'!BP$72:BP$121, $E119)-INDEX('TAB input'!BP$126:BP$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E119)-INDEX('TAB input'!BQ$72:BQ$121, $E119)-INDEX('TAB input'!BQ$126:BQ$175, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E119)-INDEX('TAB input'!BR$72:BR$121, $E119)-INDEX('TAB input'!BR$126:BR$175, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E119)-INDEX('TAB input'!BS$72:BS$121, $E119)-INDEX('TAB input'!BS$126:BS$175, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E119)-INDEX('TAB input'!BT$72:BT$121, $E119)-INDEX('TAB input'!BT$126:BT$175, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E119)-INDEX('TAB input'!BU$72:BU$121, $E119)-INDEX('TAB input'!BU$126:BU$175, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E119)-INDEX('TAB input'!BV$72:BV$121, $E119)-INDEX('TAB input'!BV$126:BV$175, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E119)-INDEX('TAB input'!BW$72:BW$121, $E119)-INDEX('TAB input'!BW$126:BW$175, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E119)-INDEX('TAB input'!BX$72:BX$121, $E119)-INDEX('TAB input'!BX$126:BX$175, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E119)-INDEX('TAB input'!BY$72:BY$121, $E119)-INDEX('TAB input'!BY$126:BY$175, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E119)-INDEX('TAB input'!BZ$72:BZ$121, $E119)-INDEX('TAB input'!BZ$126:BZ$175, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E119)-INDEX('TAB input'!CA$72:CA$121, $E119)-INDEX('TAB input'!CA$126:CA$175, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E119)-INDEX('TAB input'!CB$72:CB$121, $E119)-INDEX('TAB input'!CB$126:CB$175, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E119)-INDEX('TAB input'!CC$72:CC$121, $E119)-INDEX('TAB input'!CC$126:CC$175, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E119)-INDEX('TAB input'!CD$72:CD$121, $E119)-INDEX('TAB input'!CD$126:CD$175, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E119)-INDEX('TAB input'!CE$72:CE$121, $E119)-INDEX('TAB input'!CE$126:CE$175, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E119)-INDEX('TAB input'!CF$72:CF$121, $E119)-INDEX('TAB input'!CF$126:CF$175, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E119)-INDEX('TAB input'!CG$72:CG$121, $E119)-INDEX('TAB input'!CG$126:CG$175, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E119)-INDEX('TAB input'!CH$72:CH$121, $E119)-INDEX('TAB input'!CH$126:CH$175, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E119)-INDEX('TAB input'!CI$72:CI$121, $E119)-INDEX('TAB input'!CI$126:CI$175, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E119)-INDEX('TAB input'!CJ$72:CJ$121, $E119)-INDEX('TAB input'!CJ$126:CJ$175, $E119)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!G$180:G$229, $E119)=\"\", IF($G119=0, 0, F120), INDEX('TAB input'!G$180:G$229, $E119))","v":24.980571650822728},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E119)=\"\", G120, INDEX('TAB input'!H$180:H$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E119)=\"\", H120, INDEX('TAB input'!I$180:I$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E119)=\"\", I120, INDEX('TAB input'!J$180:J$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E119)=\"\", J120, INDEX('TAB input'!K$180:K$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E119)=\"\", K120, INDEX('TAB input'!L$180:L$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E119)=\"\", L120, INDEX('TAB input'!M$180:M$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E119)=\"\", M120, INDEX('TAB input'!N$180:N$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E119)=\"\", N120, INDEX('TAB input'!O$180:O$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E119)=\"\", O120, INDEX('TAB input'!P$180:P$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E119)=\"\", P120, INDEX('TAB input'!Q$180:Q$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E119)=\"\", Q120, INDEX('TAB input'!R$180:R$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E119)=\"\", R120, INDEX('TAB input'!S$180:S$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E119)=\"\", S120, INDEX('TAB input'!T$180:T$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E119)=\"\", T120, INDEX('TAB input'!U$180:U$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E119)=\"\", U120, INDEX('TAB input'!V$180:V$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E119)=\"\", V120, INDEX('TAB input'!W$180:W$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E119)=\"\", W120, INDEX('TAB input'!X$180:X$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E119)=\"\", X120, INDEX('TAB input'!Y$180:Y$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E119)=\"\", Y120, INDEX('TAB input'!Z$180:Z$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E119)=\"\", Z120, INDEX('TAB input'!AA$180:AA$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E119)=\"\", AA120, INDEX('TAB input'!AB$180:AB$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E119)=\"\", AB120, INDEX('TAB input'!AC$180:AC$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E119)=\"\", AC120, INDEX('TAB input'!AD$180:AD$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E119)=\"\", AD120, INDEX('TAB input'!AE$180:AE$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E119)=\"\", AE120, INDEX('TAB input'!AF$180:AF$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E119)=\"\", AF120, INDEX('TAB input'!AG$180:AG$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E119)=\"\", AG120, INDEX('TAB input'!AH$180:AH$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E119)=\"\", AH120, INDEX('TAB input'!AI$180:AI$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E119)=\"\", AI120, INDEX('TAB input'!AJ$180:AJ$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E119)=\"\", AJ120, INDEX('TAB input'!AK$180:AK$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E119)=\"\", AK120, INDEX('TAB input'!AL$180:AL$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E119)=\"\", AL120, INDEX('TAB input'!AM$180:AM$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E119)=\"\", AM120, INDEX('TAB input'!AN$180:AN$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E119)=\"\", AN120, INDEX('TAB input'!AO$180:AO$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E119)=\"\", AO120, INDEX('TAB input'!AP$180:AP$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E119)=\"\", AP120, INDEX('TAB input'!AQ$180:AQ$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E119)=\"\", AQ120, INDEX('TAB input'!AR$180:AR$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E119)=\"\", AR120, INDEX('TAB input'!AS$180:AS$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E119)=\"\", AS120, INDEX('TAB input'!AT$180:AT$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E119)=\"\", AT120, INDEX('TAB input'!AU$180:AU$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E119)=\"\", AU120, INDEX('TAB input'!AV$180:AV$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E119)=\"\", AV120, INDEX('TAB input'!AW$180:AW$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E119)=\"\", AW120, INDEX('TAB input'!AX$180:AX$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E119)=\"\", AX120, INDEX('TAB input'!AY$180:AY$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E119)=\"\", AY120, INDEX('TAB input'!AZ$180:AZ$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E119)=\"\", AZ120, INDEX('TAB input'!BA$180:BA$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E119)=\"\", BA120, INDEX('TAB input'!BB$180:BB$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E119)=\"\", BB120, INDEX('TAB input'!BC$180:BC$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E119)=\"\", BC120, INDEX('TAB input'!BD$180:BD$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E119)=\"\", BD120, INDEX('TAB input'!BE$180:BE$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E119)=\"\", BE120, INDEX('TAB input'!BF$180:BF$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E119)=\"\", BF120, INDEX('TAB input'!BG$180:BG$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E119)=\"\", BG120, INDEX('TAB input'!BH$180:BH$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E119)=\"\", BH120, INDEX('TAB input'!BI$180:BI$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E119)=\"\", BI120, INDEX('TAB input'!BJ$180:BJ$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E119)=\"\", BJ120, INDEX('TAB input'!BK$180:BK$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E119)=\"\", BK120, INDEX('TAB input'!BL$180:BL$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E119)=\"\", BL120, INDEX('TAB input'!BM$180:BM$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E119)=\"\", BM120, INDEX('TAB input'!BN$180:BN$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E119)=\"\", BN120, INDEX('TAB input'!BO$180:BO$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E119)=\"\", BO120, INDEX('TAB input'!BP$180:BP$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E119)=\"\", BP120, INDEX('TAB input'!BQ$180:BQ$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E119)=\"\", BQ120, INDEX('TAB input'!BR$180:BR$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E119)=\"\", BR120, INDEX('TAB input'!BS$180:BS$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E119)=\"\", BS120, INDEX('TAB input'!BT$180:BT$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E119)=\"\", BT120, INDEX('TAB input'!BU$180:BU$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E119)=\"\", BU120, INDEX('TAB input'!BV$180:BV$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E119)=\"\", BV120, INDEX('TAB input'!BW$180:BW$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E119)=\"\", BW120, INDEX('TAB input'!BX$180:BX$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E119)=\"\", BX120, INDEX('TAB input'!BY$180:BY$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E119)=\"\", BY120, INDEX('TAB input'!BZ$180:BZ$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E119)=\"\", BZ120, INDEX('TAB input'!CA$180:CA$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E119)=\"\", CA120, INDEX('TAB input'!CB$180:CB$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E119)=\"\", CB120, INDEX('TAB input'!CC$180:CC$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E119)=\"\", CC120, INDEX('TAB input'!CD$180:CD$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E119)=\"\", CD120, INDEX('TAB input'!CE$180:CE$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E119)=\"\", CE120, INDEX('TAB input'!CF$180:CF$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E119)=\"\", CF120, INDEX('TAB input'!CG$180:CG$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E119)=\"\", CG120, INDEX('TAB input'!CH$180:CH$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E119)=\"\", CH120, INDEX('TAB input'!CI$180:CI$229, $E119))","v":47.5},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E119)=\"\", CI120, INDEX('TAB input'!CJ$180:CJ$229, $E119))","v":47.5}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E119)=0, G121, INDEX('TAB input'!H$233:H$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E119)=0, H121, INDEX('TAB input'!I$233:I$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E119)=0, I121, INDEX('TAB input'!J$233:J$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E119)=0, J121, INDEX('TAB input'!K$233:K$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E119)=0, K121, INDEX('TAB input'!L$233:L$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E119)=0, L121, INDEX('TAB input'!M$233:M$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E119)=0, M121, INDEX('TAB input'!N$233:N$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E119)=0, N121, INDEX('TAB input'!O$233:O$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E119)=0, O121, INDEX('TAB input'!P$233:P$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E119)=0, P121, INDEX('TAB input'!Q$233:Q$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E119)=0, Q121, INDEX('TAB input'!R$233:R$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E119)=0, R121, INDEX('TAB input'!S$233:S$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E119)=0, S121, INDEX('TAB input'!T$233:T$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E119)=0, T121, INDEX('TAB input'!U$233:U$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E119)=0, U121, INDEX('TAB input'!V$233:V$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E119)=0, V121, INDEX('TAB input'!W$233:W$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E119)=0, W121, INDEX('TAB input'!X$233:X$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E119)=0, X121, INDEX('TAB input'!Y$233:Y$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E119)=0, Y121, INDEX('TAB input'!Z$233:Z$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E119)=0, Z121, INDEX('TAB input'!AA$233:AA$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E119)=0, AA121, INDEX('TAB input'!AB$233:AB$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E119)=0, AB121, INDEX('TAB input'!AC$233:AC$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E119)=0, AC121, INDEX('TAB input'!AD$233:AD$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E119)=0, AD121, INDEX('TAB input'!AE$233:AE$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E119)=0, AE121, INDEX('TAB input'!AF$233:AF$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E119)=0, AF121, INDEX('TAB input'!AG$233:AG$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E119)=0, AG121, INDEX('TAB input'!AH$233:AH$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E119)=0, AH121, INDEX('TAB input'!AI$233:AI$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E119)=0, AI121, INDEX('TAB input'!AJ$233:AJ$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E119)=0, AJ121, INDEX('TAB input'!AK$233:AK$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E119)=0, AK121, INDEX('TAB input'!AL$233:AL$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E119)=0, AL121, INDEX('TAB input'!AM$233:AM$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E119)=0, AM121, INDEX('TAB input'!AN$233:AN$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E119)=0, AN121, INDEX('TAB input'!AO$233:AO$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E119)=0, AO121, INDEX('TAB input'!AP$233:AP$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E119)=0, AP121, INDEX('TAB input'!AQ$233:AQ$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E119)=0, AQ121, INDEX('TAB input'!AR$233:AR$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E119)=0, AR121, INDEX('TAB input'!AS$233:AS$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E119)=0, AS121, INDEX('TAB input'!AT$233:AT$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E119)=0, AT121, INDEX('TAB input'!AU$233:AU$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E119)=0, AU121, INDEX('TAB input'!AV$233:AV$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E119)=0, AV121, INDEX('TAB input'!AW$233:AW$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E119)=0, AW121, INDEX('TAB input'!AX$233:AX$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E119)=0, AX121, INDEX('TAB input'!AY$233:AY$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E119)=0, AY121, INDEX('TAB input'!AZ$233:AZ$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E119)=0, AZ121, INDEX('TAB input'!BA$233:BA$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E119)=0, BA121, INDEX('TAB input'!BB$233:BB$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E119)=0, BB121, INDEX('TAB input'!BC$233:BC$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E119)=0, BC121, INDEX('TAB input'!BD$233:BD$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E119)=0, BD121, INDEX('TAB input'!BE$233:BE$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E119)=0, BE121, INDEX('TAB input'!BF$233:BF$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E119)=0, BF121, INDEX('TAB input'!BG$233:BG$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E119)=0, BG121, INDEX('TAB input'!BH$233:BH$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E119)=0, BH121, INDEX('TAB input'!BI$233:BI$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E119)=0, BI121, INDEX('TAB input'!BJ$233:BJ$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E119)=0, BJ121, INDEX('TAB input'!BK$233:BK$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E119)=0, BK121, INDEX('TAB input'!BL$233:BL$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E119)=0, BL121, INDEX('TAB input'!BM$233:BM$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E119)=0, BM121, INDEX('TAB input'!BN$233:BN$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E119)=0, BN121, INDEX('TAB input'!BO$233:BO$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E119)=0, BO121, INDEX('TAB input'!BP$233:BP$282, $E119))","v":60},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E119)=0, BP121, INDEX('TAB input'!BQ$233:BQ$282, $E119))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E119)=0, BQ121, INDEX('TAB input'!BR$233:BR$282, $E119))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E119)=0, BR121, INDEX('TAB input'!BS$233:BS$282, $E119))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E119)=0, BS121, INDEX('TAB input'!BT$233:BT$282, $E119))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E119)=0, BT121, INDEX('TAB input'!BU$233:BU$282, $E119))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E119)=0, BU121, INDEX('TAB input'!BV$233:BV$282, $E119))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E119)=0, BV121, INDEX('TAB input'!BW$233:BW$282, $E119))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E119)=0, BW121, INDEX('TAB input'!BX$233:BX$282, $E119))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E119)=0, BX121, INDEX('TAB input'!BY$233:BY$282, $E119))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E119)=0, BY121, INDEX('TAB input'!BZ$233:BZ$282, $E119))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E119)=0, BZ121, INDEX('TAB input'!CA$233:CA$282, $E119))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E119)=0, CA121, INDEX('TAB input'!CB$233:CB$282, $E119))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E119)=0, CB121, INDEX('TAB input'!CC$233:CC$282, $E119))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E119)=0, CC121, INDEX('TAB input'!CD$233:CD$282, $E119))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E119)=0, CD121, INDEX('TAB input'!CE$233:CE$282, $E119))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E119)=0, CE121, INDEX('TAB input'!CF$233:CF$282, $E119))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E119)=0, CF121, INDEX('TAB input'!CG$233:CG$282, $E119))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E119)=0, CG121, INDEX('TAB input'!CH$233:CH$282, $E119))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E119)=0, CH121, INDEX('TAB input'!CI$233:CI$282, $E119))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E119)=0, CI121, INDEX('TAB input'!CJ$233:CJ$282, $E119))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E119)","v":0.11044073067172934},{"$f":"INDEX('TAB input'!I$72:I$121, $E119)","v":1.2316942850179933},{"$f":"INDEX('TAB input'!J$72:J$121, $E119)","v":30.953939464142579},{"$f":"INDEX('TAB input'!K$72:K$121, $E119)","v":5.651002449999992},{"$f":"INDEX('TAB input'!L$72:L$121, $E119)","v":3.57261585},{"$f":"INDEX('TAB input'!M$72:M$121, $E119)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E119)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E119)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E119)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E119)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E119)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E119)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E119)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E119)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E119)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E119)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E119)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E119)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E119)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E119)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E119)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E119)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E119)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E119)","v":35.496088739908515},{"$f":"INDEX('TAB input'!M$286:M$335, $E119)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E119)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E119)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E119)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E119)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E119)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E119)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E119)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E119)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E119)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E119)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E119)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E119)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E119)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E119)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E119)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E119)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E119)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E119)","v":45.20159935106097},{"$f":"INDEX('TAB input'!M$340:M$389, $E119)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E119)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E119)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E119)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E119)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E119)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E119)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E119)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E119)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E119)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E119)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E119)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E119)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E119)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E119)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E119)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E119)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E119)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E119)","v":57.637950919651018},{"$f":"INDEX('TAB input'!M$393:M$442, $E119)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E119)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E119)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E119)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E119)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E119)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E119)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E119)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E119)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E119)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E119)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E119)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E119)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E119)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E119)","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"E131+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E132)","v":"Depreciation of net capex 2023-24"},null,null,null,{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>J$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:I132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>I$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:I132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:I132))))","v":0.10636629541284268},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>K$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:J132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>J$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:J132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:J132))))","v":0.10188771455335456},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>L$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:K132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>K$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:K132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:K132))))","v":9.7597705519529093E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>M$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:L132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>L$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:L132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:L132))))","v":9.3488328445022612E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>N$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:M132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>M$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:M132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:M132))))","v":8.9551977773653244E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>O$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:N132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>N$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:N132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:N132))))","v":8.5781368183183632E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>P$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:O132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>O$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:O132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:O132))))","v":8.2169521101786422E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>Q$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:P132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>P$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:P132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:P132))))","v":7.870975179223752E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>R$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:Q132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>Q$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:Q132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:Q132))))","v":7.5395656979932793E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>S$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:R132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>R$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:R132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:R132))))","v":7.222110300183035E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>T$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:S132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>S$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:S132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:S132))))","v":6.9180214454384867E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>U$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:T132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>T$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:T132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:T132))))","v":6.6267363319463396E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>V$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:U132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>U$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:U132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:U132))))","v":6.3477158548117571E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>W$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:V132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>V$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:V132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:V132))))","v":6.080443608293367E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>X$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:W132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>W$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:W132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:W132))))","v":5.8244249300494363E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>Y$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:X132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>X$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:X132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:X132))))","v":5.5791859856263018E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>Z$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:Y132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>Y$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:Y132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:Y132))))","v":5.3442728914946676E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AA$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:Z132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>Z$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:Z132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:Z132))))","v":5.1192508750106822E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AB$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AA132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AA$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AA132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AA132))))","v":4.9037034697470741E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AC$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AB132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AB$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AB132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AB132))))","v":4.6972317447050924E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AD$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AC132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AC$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AC132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AC132))))","v":4.4994535659806677E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AE$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AD132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AD$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AD132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AD132))))","v":4.3100028895183239E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AF$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AE132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AE$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AE132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AE132))))","v":4.1285290836438678E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AG$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AF132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AF$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AF132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AF132))))","v":3.9546962801220206E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AH$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AG132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AG$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AG132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AG132))))","v":3.7881827525379358E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AI$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AH132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AH$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AH132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AH132))))","v":3.6286803208521276E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AJ$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AI132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AI$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AI132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AI132))))","v":3.4758937810267752E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AK$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AJ132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AJ$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AJ132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AJ132))))","v":3.3295403586677527E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AL$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AK132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AK$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AK132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AK132))))","v":3.1893491856712163E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AM$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AL132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AL$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AL132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AL132))))","v":3.0550607989061122E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AN$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AM132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AM$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AM132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AM132))))","v":2.9264266600048019E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AO$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AN132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AN$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AN132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AN132))))","v":2.8032086953730211E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AP$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AO132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AO$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AO132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AO132))))","v":2.6851788555678407E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AQ$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AP132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AP$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AP132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AP132))))","v":2.5721186932281419E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AR$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AQ132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AQ$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AQ132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AQ132))))","v":2.4638189587764311E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AS$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AR132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AR$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AR132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AR132))))","v":2.3600792131437395E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AT$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AS132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AS$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AS132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AS132))))","v":2.2607074568008451E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AU$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AT132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AT$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AT132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AT132))))","v":2.1655197744092303E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AV$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AU132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AU$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AU132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AU132))))","v":2.0743399944341052E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AW$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AV132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AV$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AV132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AV132))))","v":1.9869993630895109E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AX$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AW132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AW$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AW132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AW132))))","v":1.9033362320120574E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AY$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AX132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AX$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AX132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AX132))))","v":1.8231957590852346E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AZ$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AY132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AY$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AY132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AY132))))","v":1.7464296218605922E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BA$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AZ132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AZ$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AZ132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AZ132))))","v":1.6728957430454092E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BB$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BA132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BA$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BA132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BA132))))","v":1.6024580275487602E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BC$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BB132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BB$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BB132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BB132))))","v":1.5349861105993394E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BD$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BC132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BC$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BC132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BC132))))","v":1.4703551164688414E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BE$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BD132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BD$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BD132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BD132))))","v":1.4084454273543637E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BF$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BE132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BE$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BE132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BE132))))","v":1.3491424619920747E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BG$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BF132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BF$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BF132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BF132))))","v":1.2923364635924086E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BH$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BG132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BG$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BG132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BG132))))","v":1.2379222967043078E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BI$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BH132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BH$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BH132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BH132))))","v":1.1857992526325471E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BJ$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BI132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BI$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BI132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BI132))))","v":1.1358708630480182E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BK$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BJ132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BJ$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BJ132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BJ132))))","v":1.088044721445997E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BL$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BK132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BK$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BK132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BK132))))","v":1.0422323121219552E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BM$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BL132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BL$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BL132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BL132))))","v":9.983488463483986E-3},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BN$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BM132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BM$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BM132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BM132))))","v":9.5631310544951886E-3},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BO$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BN132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BN$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BN132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BN132))))","v":9.1604729048322311E-3},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BP$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BO132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BO$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BO132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BO132))))","v":8.7747687825235048E-3},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BQ$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BP132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BP$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BP132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BP132))))","v":8.4053048337856644E-3},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BR$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BQ132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BQ$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BQ132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BQ132))))","v":0.19122068496862399},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BS$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BR132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BR$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BR132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BR132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BT$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BS132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BS$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BS132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BS132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BU$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BT132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BT$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BT132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BT132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BV$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BU132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BU$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BU132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BU132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BW$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BV132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BV$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BV132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BV132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BX$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BW132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BW$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BW132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BW132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BY$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BX132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BX$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BX132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BX132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BZ$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BY132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BY$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BY132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BY132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CA$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BZ132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BZ$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BZ132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BZ132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CB$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CA132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CA$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CA132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CA132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CC$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CB132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CB$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CB132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CB132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CD$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CC132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CC$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CC132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CC132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CE$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CD132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CD$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CD132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CD132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CF$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CE132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CE$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CE132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CE132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CG$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CF132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CF$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CF132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CF132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CH$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CG132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CG$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CG132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CG132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CI$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CH132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CH$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CH132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CH132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CJ$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CI132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CI$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CI132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CI132))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E134)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>L$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:K141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>K$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:K141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:K141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>M$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:L141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>L$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:L141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:L141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>N$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:M141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>M$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:M141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:M141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>O$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:N141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>N$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:N141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:N141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>P$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:O141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>O$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:O141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:O141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>Q$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:P141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>P$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:P141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:P141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>R$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:Q141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>Q$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:Q141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:Q141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>S$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:R141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>R$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:R141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:R141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>T$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:S141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>S$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:S141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:S141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>U$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:T141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>T$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:T141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:T141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>V$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:U141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>U$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:U141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:U141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>W$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:V141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>V$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:V141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:V141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>X$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:W141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>W$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:W141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:W141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>Y$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:X141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>X$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:X141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:X141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>Z$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:Y141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>Y$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:Y141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:Y141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AA$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:Z141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>Z$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:Z141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:Z141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AB$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AA141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AA$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AA141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AA141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AC$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AB141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AB$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AB141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AB141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AD$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AC141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AC$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AC141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AC141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AE$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AD141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AD$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AD141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AD141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AF$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AE141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AE$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AE141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AE141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AG$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AF141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AF$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AF141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AF141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AH$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AG141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AG$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AG141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AG141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AI$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AH141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AH$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AH141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AH141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AJ$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AI141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AI$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AI141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AI141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AK$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AJ141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AJ$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AJ141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AJ141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AL$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AK141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AK$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AK141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AK141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AM$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AL141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AL$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AL141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AL141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AN$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AM141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AM$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AM141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AM141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AO$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AN141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AN$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AN141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AN141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AP$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AO141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AO$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AO141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AO141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AQ$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AP141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AP$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AP141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AP141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AR$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AQ141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AQ$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AQ141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AQ141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AS$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AR141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AR$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AR141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AR141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AT$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AS141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AS$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AS141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AS141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AU$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AT141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AT$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AT141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AT141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AV$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AU141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AU$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AU141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AU141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AW$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AV141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AV$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AV141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AV141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AX$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AW141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AW$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AW141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AW141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AY$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AX141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AX$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AX141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AX141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AZ$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AY141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AY$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AY141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AY141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BA$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AZ141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AZ$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AZ141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AZ141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BB$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BA141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BA$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BA141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BA141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BC$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BB141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BB$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BB141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BB141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BD$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BC141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BC$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BC141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BC141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BE$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BD141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BD$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BD141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BD141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BF$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BE141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BE$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BE141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BE141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BG$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BF141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BF$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BF141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BF141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BH$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BG141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BG$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BG141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BG141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BI$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BH141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BH$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BH141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BH141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BJ$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BI141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BI$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BI141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BI141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BK$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BJ141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BJ$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BJ141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BJ141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BL$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BK141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BK$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BK141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BK141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BM$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BL141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BL$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BL141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BL141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BN$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BM141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BM$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BM141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BM141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BO$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BN141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BN$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BN141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BN141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BP$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BO141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BO$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BO141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BO141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BQ$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BP141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BP$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BP141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BP141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BR$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BQ141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BQ$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BQ141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BQ141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BS$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BR141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BR$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BR141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BR141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BT$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BS141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BS$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BS141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BS141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BU$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BT141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BT$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BT141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BT141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BV$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BU141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BU$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BU141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BU141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BW$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BV141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BV$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BV141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BV141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BX$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BW141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BW$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BW141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BW141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BY$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BX141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BX$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BX141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BX141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BZ$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BY141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BY$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BY141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BY141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CA$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BZ141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BZ$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BZ141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BZ141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CB$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CA141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CA$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CA141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CA141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CC$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CB141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CB$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CB141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CB141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CD$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CC141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CC$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CC141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CC141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CE$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CD141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CD$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CD141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CD141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CF$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CE141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CE$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CE141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CE141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CG$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CF141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CF$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CF141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CF141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CH$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CG141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CG$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CG141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CG141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CI$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CH141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CH$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CH141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CH141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CJ$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CI141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CI$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CI141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CI141))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E147","v":"Asset class 6"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E147, 'TAB input'!$D$18:$D$67, 0))","v":"Establishment"}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"F146&\" - tax depreciation\"","v":"Establishment - tax depreciation"},null,{"$f":"SUM(H158:H171)+H150","v":9.7200659232958309},9.6381679441572192,10.60295587543543,11.239557792290858,12.442013408517802,13.25498098158508,13.053014352073319,12.861279308132392,12.679256809034767,12.50645418388673,{"$f":"SUM(R158:R171)+R150","v":12.342403789742495},12.186661738122536,12.038806686442584,11.898438691038534,11.765178118642092,11.638664613322904,11.518556116065623,11.404527934295157,11.296271858800784,11.193495325640201,11.095920620728235,11.003284124932318,10.915335597608184,10.831837496614835,10.752564332948079,10.677302058227072,10.605847483358415,10.538007726788079,10.473599690832549,10.412449564657727,10.354392352547185,4.1311974917900516,{"$f":"SUM(AN158:AN171)+AN150","v":0.98369398280053744},0.93400710929199282,0.88683269828276501,0.84204355215841509,0.79951892134741587,0.75914417698244108,0.72081050020500659,0.68441458726582227,0.64985836961645582,0.61704874822894873,0.58589734141896987,0.55632024548503456,0.52823780751138305,0.50157440971538392,1.6140086766002115,1.1203492488380755,0.93131917649258189,2.1471724735679167,3.6322608847166293,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT158:BT171)+BT150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E175)=0, G177, INDEX('TAB input'!H$233:H$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E175)=0, H177, INDEX('TAB input'!I$233:I$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E175)=0, I177, INDEX('TAB input'!J$233:J$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E175)=0, J177, INDEX('TAB input'!K$233:K$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E175)=0, K177, INDEX('TAB input'!L$233:L$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E175)=0, L177, INDEX('TAB input'!M$233:M$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E175)=0, M177, INDEX('TAB input'!N$233:N$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E175)=0, N177, INDEX('TAB input'!O$233:O$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E175)=0, O177, INDEX('TAB input'!P$233:P$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E175)=0, P177, INDEX('TAB input'!Q$233:Q$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E175)=0, Q177, INDEX('TAB input'!R$233:R$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E175)=0, R177, INDEX('TAB input'!S$233:S$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E175)=0, S177, INDEX('TAB input'!T$233:T$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E175)=0, T177, INDEX('TAB input'!U$233:U$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E175)=0, U177, INDEX('TAB input'!V$233:V$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E175)=0, V177, INDEX('TAB input'!W$233:W$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E175)=0, W177, INDEX('TAB input'!X$233:X$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E175)=0, X177, INDEX('TAB input'!Y$233:Y$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E175)=0, Y177, INDEX('TAB input'!Z$233:Z$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E175)=0, Z177, INDEX('TAB input'!AA$233:AA$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E175)=0, AA177, INDEX('TAB input'!AB$233:AB$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E175)=0, AB177, INDEX('TAB input'!AC$233:AC$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E175)=0, AC177, INDEX('TAB input'!AD$233:AD$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E175)=0, AD177, INDEX('TAB input'!AE$233:AE$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E175)=0, AE177, INDEX('TAB input'!AF$233:AF$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E175)=0, AF177, INDEX('TAB input'!AG$233:AG$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E175)=0, AG177, INDEX('TAB input'!AH$233:AH$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E175)=0, AH177, INDEX('TAB input'!AI$233:AI$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E175)=0, AI177, INDEX('TAB input'!AJ$233:AJ$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E175)=0, AJ177, INDEX('TAB input'!AK$233:AK$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E175)=0, AK177, INDEX('TAB input'!AL$233:AL$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E175)=0, AL177, INDEX('TAB input'!AM$233:AM$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E175)=0, AM177, INDEX('TAB input'!AN$233:AN$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E175)=0, AN177, INDEX('TAB input'!AO$233:AO$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E175)=0, AO177, INDEX('TAB input'!AP$233:AP$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E175)=0, AP177, INDEX('TAB input'!AQ$233:AQ$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E175)=0, AQ177, INDEX('TAB input'!AR$233:AR$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E175)=0, AR177, INDEX('TAB input'!AS$233:AS$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E175)=0, AS177, INDEX('TAB input'!AT$233:AT$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E175)=0, AT177, INDEX('TAB input'!AU$233:AU$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E175)=0, AU177, INDEX('TAB input'!AV$233:AV$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E175)=0, AV177, INDEX('TAB input'!AW$233:AW$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E175)=0, AW177, INDEX('TAB input'!AX$233:AX$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E175)=0, AX177, INDEX('TAB input'!AY$233:AY$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E175)=0, AY177, INDEX('TAB input'!AZ$233:AZ$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E175)=0, AZ177, INDEX('TAB input'!BA$233:BA$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E175)=0, BA177, INDEX('TAB input'!BB$233:BB$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E175)=0, BB177, INDEX('TAB input'!BC$233:BC$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E175)=0, BC177, INDEX('TAB input'!BD$233:BD$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E175)=0, BD177, INDEX('TAB input'!BE$233:BE$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E175)=0, BE177, INDEX('TAB input'!BF$233:BF$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E175)=0, BF177, INDEX('TAB input'!BG$233:BG$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E175)=0, BG177, INDEX('TAB input'!BH$233:BH$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E175)=0, BH177, INDEX('TAB input'!BI$233:BI$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E175)=0, BI177, INDEX('TAB input'!BJ$233:BJ$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E175)=0, BJ177, INDEX('TAB input'!BK$233:BK$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E175)=0, BK177, INDEX('TAB input'!BL$233:BL$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E175)=0, BL177, INDEX('TAB input'!BM$233:BM$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E175)=0, BM177, INDEX('TAB input'!BN$233:BN$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E175)=0, BN177, INDEX('TAB input'!BO$233:BO$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E175)=0, BO177, INDEX('TAB input'!BP$233:BP$282, $E175))","v":15},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E175)=0, BP177, INDEX('TAB input'!BQ$233:BQ$282, $E175))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E175)=0, BQ177, INDEX('TAB input'!BR$233:BR$282, $E175))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E175)=0, BR177, INDEX('TAB input'!BS$233:BS$282, $E175))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E175)=0, BS177, INDEX('TAB input'!BT$233:BT$282, $E175))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E175)=0, BT177, INDEX('TAB input'!BU$233:BU$282, $E175))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E175)=0, BU177, INDEX('TAB input'!BV$233:BV$282, $E175))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E175)=0, BV177, INDEX('TAB input'!BW$233:BW$282, $E175))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E175)=0, BW177, INDEX('TAB input'!BX$233:BX$282, $E175))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E175)=0, BX177, INDEX('TAB input'!BY$233:BY$282, $E175))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E175)=0, BY177, INDEX('TAB input'!BZ$233:BZ$282, $E175))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E175)=0, BZ177, INDEX('TAB input'!CA$233:CA$282, $E175))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E175)=0, CA177, INDEX('TAB input'!CB$233:CB$282, $E175))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E175)=0, CB177, INDEX('TAB input'!CC$233:CC$282, $E175))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E175)=0, CC177, INDEX('TAB input'!CD$233:CD$282, $E175))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E175)=0, CD177, INDEX('TAB input'!CE$233:CE$282, $E175))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E175)=0, CE177, INDEX('TAB input'!CF$233:CF$282, $E175))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E175)=0, CF177, INDEX('TAB input'!CG$233:CG$282, $E175))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E175)=0, CG177, INDEX('TAB input'!CH$233:CH$282, $E175))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E175)=0, CH177, INDEX('TAB input'!CI$233:CI$282, $E175))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E175)=0, CI177, INDEX('TAB input'!CJ$233:CJ$282, $E175))","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"E187+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E188)","v":"Depreciation of net capex 2023-24"},null,null,null,{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>J$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:I188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>I$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:I188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:I188))))","v":1.0786186642895488},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>K$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:J188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>J$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:J188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:J188))))","v":0.90603967800322094},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>L$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:K188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>K$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:K188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:K188))))","v":0.76107332952270568},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>M$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:L188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>L$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:L188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:L188))))","v":0.63930159679907272},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>N$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:M188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>M$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:M188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:M188))))","v":0.53701334131122114},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>O$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:N188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>N$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:N188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:N188))))","v":0.45109120670142572},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>P$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:O188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>O$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:O188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:O188))))","v":0.37891661362919765},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>Q$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:P188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>P$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:P188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:P188))))","v":0.31828995544852601},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>R$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:Q188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>Q$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:Q188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:Q188))))","v":0.26736356257676192},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>S$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:R188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>R$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:R188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:R188))))","v":0.22458539256448007},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>T$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:S188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>S$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:S188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:S188))))","v":0.18865172975416328},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>U$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:T188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>T$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:T188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:T188))))","v":0.15846745299349721},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>V$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:U188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>U$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:U188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:U188))))","v":0.13311266051453771},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>W$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:V188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>V$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:V188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:V188))))","v":0.11181463483221166},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>X$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:W188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>W$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:W188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:W188))))","v":9.3924293259057809E-2},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>Y$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:X188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>X$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:X188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:X188))))","v":0.4931025396100539},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>Z$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:Y188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>Y$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:Y188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:Y188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AA$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:Z188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>Z$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:Z188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:Z188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AB$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AA188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AA$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AA188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AA188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AC$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AB188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AB$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AB188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AB188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AD$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AC188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AC$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AC188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AC188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AE$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AD188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AD$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AD188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AD188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AF$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AE188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AE$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AE188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AE188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AG$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AF188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AF$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AF188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AF188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AH$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AG188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AG$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AG188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AG188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AI$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AH188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AH$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AH188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AH188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AJ$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AI188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AI$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AI188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AI188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AK$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AJ188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AJ$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AJ188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AJ188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AL$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AK188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AK$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AK188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AK188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AM$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AL188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AL$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AL188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AL188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AN$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AM188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AM$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AM188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AM188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AO$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AN188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AN$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AN188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AN188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AP$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AO188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AO$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AO188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AO188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AQ$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AP188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AP$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AP188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AP188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AR$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AQ188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AQ$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AQ188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AQ188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AS$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AR188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AR$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AR188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AR188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AT$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AS188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AS$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AS188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AS188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AU$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AT188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AT$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AT188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AT188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AV$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AU188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AU$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AU188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AU188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AW$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AV188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AV$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AV188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AV188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AX$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AW188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AW$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AW188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AW188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AY$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AX188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AX$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AX188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AX188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AZ$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AY188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AY$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AY188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AY188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BA$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AZ188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AZ$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AZ188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AZ188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BB$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BA188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BA$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BA188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BA188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BC$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BB188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BB$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BB188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BB188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BD$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BC188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BC$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BC188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BC188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BE$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BD188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BD$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BD188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BD188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BF$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BE188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BE$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BE188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BE188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BG$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BF188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BF$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BF188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BF188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BH$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BG188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BG$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BG188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BG188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BI$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BH188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BH$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BH188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BH188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BJ$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BI188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BI$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BI188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BI188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BK$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BJ188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BJ$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BJ188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BJ188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BL$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BK188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BK$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BK188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BK188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BM$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BL188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BL$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BL188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BL188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BN$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BM188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BM$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BM188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BM188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BO$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BN188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BN$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BN188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BN188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BP$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BO188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BO$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BO188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BO188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BQ$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BP188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BP$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BP188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BP188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BR$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BQ188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BQ$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BQ188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BQ188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BS$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BR188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BR$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BR188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BR188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BT$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BS188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BS$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BS188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BS188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BU$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BT188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BT$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BT188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BT188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BV$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BU188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BU$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BU188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BU188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BW$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BV188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BV$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BV188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BV188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BX$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BW188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BW$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BW188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BW188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BY$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BX188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BX$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BX188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BX188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BZ$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BY188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BY$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BY188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BY188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CA$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BZ188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BZ$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BZ188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BZ188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CB$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CA188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CA$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CA188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CA188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CC$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CB188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CB$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CB188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CB188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CD$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CC188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CC$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CC188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CC188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CE$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CD188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CD$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CD188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CD188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CF$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CE188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CE$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CE188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CE188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CG$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CF188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CF$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CF188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CF188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CH$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CG188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CG$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CG188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CG188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CI$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CH188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CH$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CH188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CH188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CJ$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CI188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CI$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CI188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CI188))))","v":0}]
[null,null,null,null,{"$f":"E175+1","v":8},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!G$18:G$67, $E203)","v":14.83056583933196},{"$f":"INDEX('TAB input'!H$18:H$67, $E203)-INDEX('TAB input'!H$72:H$121, $E203)-INDEX('TAB input'!H$126:H$175, $E203)","v":1.9279231216422033},{"$f":"INDEX('TAB input'!I$18:I$67, $E203)-INDEX('TAB input'!I$72:I$121, $E203)-INDEX('TAB input'!I$126:I$175, $E203)","v":2.2880039999999102E-2},{"$f":"INDEX('TAB input'!J$18:J$67, $E203)-INDEX('TAB input'!J$72:J$121, $E203)-INDEX('TAB input'!J$126:J$175, $E203)","v":1.0112732600000016},{"$f":"INDEX('TAB input'!K$18:K$67, $E203)-INDEX('TAB input'!K$72:K$121, $E203)-INDEX('TAB input'!K$126:K$175, $E203)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E203)-INDEX('TAB input'!L$72:L$121, $E203)-INDEX('TAB input'!L$126:L$175, $E203)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E203)-INDEX('TAB input'!M$72:M$121, $E203)-INDEX('TAB input'!M$126:M$175, $E203)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E203)-INDEX('TAB input'!N$72:N$121, $E203)-INDEX('TAB input'!N$126:N$175, $E203)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E203)-INDEX('TAB input'!O$72:O$121, $E203)-INDEX('TAB input'!O$126:O$175, $E203)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E203)-INDEX('TAB input'!P$72:P$121, $E203)-INDEX('TAB input'!P$126:P$175, $E203)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E203)-INDEX('TAB input'!Q$72:Q$121, $E203)-INDEX('TAB input'!Q$126:Q$175, $E203)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E203)-INDEX('TAB input'!R$72:R$121, $E203)-INDEX('TAB input'!R$126:R$175, $E203)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E203)-INDEX('TAB input'!S$72:S$121, $E203)-INDEX('TAB input'!S$126:S$175, $E203)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E203)-INDEX('TAB input'!T$72:T$121, $E203)-INDEX('TAB input'!T$126:T$175, $E203)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E203)-INDEX('TAB input'!U$72:U$121, $E203)-INDEX('TAB input'!U$126:U$175, $E203)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E203)-INDEX('TAB input'!V$72:V$121, $E203)-INDEX('TAB input'!V$126:V$175, $E203)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E203)-INDEX('TAB input'!W$72:W$121, $E203)-INDEX('TAB input'!W$126:W$175, $E203)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E203)-INDEX('TAB input'!X$72:X$121, $E203)-INDEX('TAB input'!X$126:X$175, $E203)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E203)-INDEX('TAB input'!Y$72:Y$121, $E203)-INDEX('TAB input'!Y$126:Y$175, $E203)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E203)-INDEX('TAB input'!Z$72:Z$121, $E203)-INDEX('TAB input'!Z$126:Z$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E203)-INDEX('TAB input'!AA$72:AA$121, $E203)-INDEX('TAB input'!AA$126:AA$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E203)-INDEX('TAB input'!AB$72:AB$121, $E203)-INDEX('TAB input'!AB$126:AB$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E203)-INDEX('TAB input'!AC$72:AC$121, $E203)-INDEX('TAB input'!AC$126:AC$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E203)-INDEX('TAB input'!AD$72:AD$121, $E203)-INDEX('TAB input'!AD$126:AD$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E203)-INDEX('TAB input'!AE$72:AE$121, $E203)-INDEX('TAB input'!AE$126:AE$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E203)-INDEX('TAB input'!AF$72:AF$121, $E203)-INDEX('TAB input'!AF$126:AF$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E203)-INDEX('TAB input'!AG$72:AG$121, $E203)-INDEX('TAB input'!AG$126:AG$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E203)-INDEX('TAB input'!AH$72:AH$121, $E203)-INDEX('TAB input'!AH$126:AH$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E203)-INDEX('TAB input'!AI$72:AI$121, $E203)-INDEX('TAB input'!AI$126:AI$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E203)-INDEX('TAB input'!AJ$72:AJ$121, $E203)-INDEX('TAB input'!AJ$126:AJ$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E203)-INDEX('TAB input'!AK$72:AK$121, $E203)-INDEX('TAB input'!AK$126:AK$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E203)-INDEX('TAB input'!AL$72:AL$121, $E203)-INDEX('TAB input'!AL$126:AL$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E203)-INDEX('TAB input'!AM$72:AM$121, $E203)-INDEX('TAB input'!AM$126:AM$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E203)-INDEX('TAB input'!AN$72:AN$121, $E203)-INDEX('TAB input'!AN$126:AN$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E203)-INDEX('TAB input'!AO$72:AO$121, $E203)-INDEX('TAB input'!AO$126:AO$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E203)-INDEX('TAB input'!AP$72:AP$121, $E203)-INDEX('TAB input'!AP$126:AP$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E203)-INDEX('TAB input'!AQ$72:AQ$121, $E203)-INDEX('TAB input'!AQ$126:AQ$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E203)-INDEX('TAB input'!AR$72:AR$121, $E203)-INDEX('TAB input'!AR$126:AR$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E203)-INDEX('TAB input'!AS$72:AS$121, $E203)-INDEX('TAB input'!AS$126:AS$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E203)-INDEX('TAB input'!AT$72:AT$121, $E203)-INDEX('TAB input'!AT$126:AT$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E203)-INDEX('TAB input'!AU$72:AU$121, $E203)-INDEX('TAB input'!AU$126:AU$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E203)-INDEX('TAB input'!AV$72:AV$121, $E203)-INDEX('TAB input'!AV$126:AV$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E203)-INDEX('TAB input'!AW$72:AW$121, $E203)-INDEX('TAB input'!AW$126:AW$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E203)-INDEX('TAB input'!AX$72:AX$121, $E203)-INDEX('TAB input'!AX$126:AX$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E203)-INDEX('TAB input'!AY$72:AY$121, $E203)-INDEX('TAB input'!AY$126:AY$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E203)-INDEX('TAB input'!AZ$72:AZ$121, $E203)-INDEX('TAB input'!AZ$126:AZ$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E203)-INDEX('TAB input'!BA$72:BA$121, $E203)-INDEX('TAB input'!BA$126:BA$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E203)-INDEX('TAB input'!BB$72:BB$121, $E203)-INDEX('TAB input'!BB$126:BB$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E203)-INDEX('TAB input'!BC$72:BC$121, $E203)-INDEX('TAB input'!BC$126:BC$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E203)-INDEX('TAB input'!BD$72:BD$121, $E203)-INDEX('TAB input'!BD$126:BD$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E203)-INDEX('TAB input'!BE$72:BE$121, $E203)-INDEX('TAB input'!BE$126:BE$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E203)-INDEX('TAB input'!BF$72:BF$121, $E203)-INDEX('TAB input'!BF$126:BF$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E203)-INDEX('TAB input'!BG$72:BG$121, $E203)-INDEX('TAB input'!BG$126:BG$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E203)-INDEX('TAB input'!BH$72:BH$121, $E203)-INDEX('TAB input'!BH$126:BH$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E203)-INDEX('TAB input'!BI$72:BI$121, $E203)-INDEX('TAB input'!BI$126:BI$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E203)-INDEX('TAB input'!BJ$72:BJ$121, $E203)-INDEX('TAB input'!BJ$126:BJ$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E203)-INDEX('TAB input'!BK$72:BK$121, $E203)-INDEX('TAB input'!BK$126:BK$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E203)-INDEX('TAB input'!BL$72:BL$121, $E203)-INDEX('TAB input'!BL$126:BL$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E203)-INDEX('TAB input'!BM$72:BM$121, $E203)-INDEX('TAB input'!BM$126:BM$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E203)-INDEX('TAB input'!BN$72:BN$121, $E203)-INDEX('TAB input'!BN$126:BN$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E203)-INDEX('TAB input'!BO$72:BO$121, $E203)-INDEX('TAB input'!BO$126:BO$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E203)-INDEX('TAB input'!BP$72:BP$121, $E203)-INDEX('TAB input'!BP$126:BP$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E203)-INDEX('TAB input'!BQ$72:BQ$121, $E203)-INDEX('TAB input'!BQ$126:BQ$175, $E203)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E203)-INDEX('TAB input'!BR$72:BR$121, $E203)-INDEX('TAB input'!BR$126:BR$175, $E203)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E203)-INDEX('TAB input'!BS$72:BS$121, $E203)-INDEX('TAB input'!BS$126:BS$175, $E203)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E203)-INDEX('TAB input'!BT$72:BT$121, $E203)-INDEX('TAB input'!BT$126:BT$175, $E203)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E203)-INDEX('TAB input'!BU$72:BU$121, $E203)-INDEX('TAB input'!BU$126:BU$175, $E203)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E203)-INDEX('TAB input'!BV$72:BV$121, $E203)-INDEX('TAB input'!BV$126:BV$175, $E203)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E203)-INDEX('TAB input'!BW$72:BW$121, $E203)-INDEX('TAB input'!BW$126:BW$175, $E203)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E203)-INDEX('TAB input'!BX$72:BX$121, $E203)-INDEX('TAB input'!BX$126:BX$175, $E203)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E203)-INDEX('TAB input'!BY$72:BY$121, $E203)-INDEX('TAB input'!BY$126:BY$175, $E203)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E203)-INDEX('TAB input'!BZ$72:BZ$121, $E203)-INDEX('TAB input'!BZ$126:BZ$175, $E203)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E203)-INDEX('TAB input'!CA$72:CA$121, $E203)-INDEX('TAB input'!CA$126:CA$175, $E203)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E203)-INDEX('TAB input'!CB$72:CB$121, $E203)-INDEX('TAB input'!CB$126:CB$175, $E203)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E203)-INDEX('TAB input'!CC$72:CC$121, $E203)-INDEX('TAB input'!CC$126:CC$175, $E203)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E203)-INDEX('TAB input'!CD$72:CD$121, $E203)-INDEX('TAB input'!CD$126:CD$175, $E203)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E203)-INDEX('TAB input'!CE$72:CE$121, $E203)-INDEX('TAB input'!CE$126:CE$175, $E203)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E203)-INDEX('TAB input'!CF$72:CF$121, $E203)-INDEX('TAB input'!CF$126:CF$175, $E203)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E203)-INDEX('TAB input'!CG$72:CG$121, $E203)-INDEX('TAB input'!CG$126:CG$175, $E203)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E203)-INDEX('TAB input'!CH$72:CH$121, $E203)-INDEX('TAB input'!CH$126:CH$175, $E203)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E203)-INDEX('TAB input'!CI$72:CI$121, $E203)-INDEX('TAB input'!CI$126:CI$175, $E203)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E203)-INDEX('TAB input'!CJ$72:CJ$121, $E203)-INDEX('TAB input'!CJ$126:CJ$175, $E203)","v":{"$error":"#N/A"}}]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>H$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:G214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>G$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:G214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:G214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>I$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:H214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>H$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:H214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:H214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>J$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:I214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>I$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:I214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:I214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>K$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:J214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>J$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:J214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:J214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>L$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:K214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>K$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:K214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:K214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>M$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:L214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>L$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:L214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:L214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>N$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:M214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>M$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:M214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:M214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>O$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:N214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>N$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:N214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:N214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>P$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:O214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>O$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:O214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:O214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>Q$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:P214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>P$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:P214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:P214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>R$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Q214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>Q$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:Q214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Q214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>S$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:R214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>R$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:R214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:R214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>T$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:S214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>S$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:S214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:S214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>U$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:T214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>T$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:T214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:T214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>V$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:U214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>U$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:U214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:U214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>W$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:V214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>V$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:V214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:V214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>X$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:W214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>W$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:W214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:W214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>Y$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:X214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>X$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:X214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:X214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>Z$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Y214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>Y$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:Y214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Y214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AA$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Z214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>Z$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:Z214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Z214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AB$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AA214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AA$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AA214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AA214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AC$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AB214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AB$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AB214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AB214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AD$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AC214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AC$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AC214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AC214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AE$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AD214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AD$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AD214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AD214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AF$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AE214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AE$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AE214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AE214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AG$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AF214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AF$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AF214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AF214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AH$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AG214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AG$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AG214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AG214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AI$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AH214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AH$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AH214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AH214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AJ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AI214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AI$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AI214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AI214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AK$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AJ214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AJ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AJ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AJ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AL$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AK214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AK$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AK214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AK214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AM$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AL214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AL$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AL214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AL214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AN$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AM214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AM$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AM214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AM214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AO$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AN214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AN$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AN214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AN214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AP$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AO214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AO$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AO214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AO214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AQ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AP214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AP$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AP214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AP214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AR$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AQ214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AQ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AQ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AQ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AS$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AR214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AR$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AR214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AR214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AT$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AS214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AS$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AS214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AS214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AU$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AT214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AT$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AT214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AT214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AV$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AU214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AU$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AU214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AU214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AW$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AV214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AV$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AV214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AV214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AX$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AW214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AW$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AW214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AW214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AY$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AX214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AX$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AX214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AX214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AZ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AY214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AY$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AY214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AY214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BA$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AZ214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AZ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AZ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AZ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BB$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BA214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BA$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BA214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BA214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BC$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BB214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BB$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BB214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BB214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BD$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BC214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BC$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BC214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BC214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BE$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BD214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BD$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BD214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BD214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BF$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BE214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BE$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BE214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BE214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BG$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BF214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BF$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BF214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BF214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BH$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BG214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BG$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BG214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BG214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BI$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BH214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BH$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BH214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BH214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BJ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BI214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BI$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BI214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BI214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BK$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BJ214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BJ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BJ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BJ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BL$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BK214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BK$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BK214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BK214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BM$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BL214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BL$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BL214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BL214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BN$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BM214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BM$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BM214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BM214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BO$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BN214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BN$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BN214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BN214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BP$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BO214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BO$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BO214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BO214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BQ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BP214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BP$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BP214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BP214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BR$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BQ214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BQ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BQ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BQ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BS$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BR214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BR$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BR214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BR214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BT$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BS214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BS$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BS214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BS214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BU$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BT214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BT$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BT214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BT214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BV$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BU214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BU$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BU214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BU214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BW$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BV214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BV$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BV214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BV214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BX$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BW214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BW$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BW214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BW214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BY$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BX214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BX$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BX214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BX214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BZ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BY214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BY$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BY214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BY214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CA$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BZ214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BZ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BZ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BZ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CB$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CA214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CA$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CA214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CA214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CC$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CB214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CB$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CB214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CB214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CD$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CC214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CC$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CC214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CC214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CE$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CD214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CD$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CD214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CD214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CF$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CE214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CE$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CE214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CE214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CG$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CF214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CF$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CF214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CF214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CH$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CG214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CG$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CG214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CG214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CI$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CH214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CH$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CH214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CH214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CJ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CI214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CI$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CI214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CI214))))","v":0}]
[null,null,null,null,{"$f":"E218+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E219)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>M$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:L219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>L$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:L219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:L219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>N$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:M219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>M$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:M219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:M219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>O$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:N219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>N$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:N219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:N219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>P$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:O219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>O$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:O219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:O219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>Q$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:P219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>P$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:P219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:P219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>R$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:Q219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>Q$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:Q219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:Q219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>S$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:R219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>R$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:R219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:R219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>T$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:S219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>S$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:S219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:S219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>U$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:T219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>T$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:T219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:T219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>V$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:U219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>U$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:U219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:U219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>W$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:V219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>V$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:V219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:V219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>X$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:W219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>W$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:W219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:W219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>Y$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:X219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>X$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:X219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:X219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>Z$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:Y219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>Y$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:Y219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:Y219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AA$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:Z219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>Z$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:Z219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:Z219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AB$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AA219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AA$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AA219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AA219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AC$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AB219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AB$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AB219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AB219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AD$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AC219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AC$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AC219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AC219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AE$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AD219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AD$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AD219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AD219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AF$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AE219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AE$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AE219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AE219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AG$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AF219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AF$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AF219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AF219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AH$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AG219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AG$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AG219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AG219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AI$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AH219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AH$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AH219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AH219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AJ$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AI219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AI$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AI219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AI219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AK$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AJ219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AJ$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AJ219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AJ219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AL$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AK219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AK$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AK219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AK219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AM$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AL219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AL$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AL219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AL219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AN$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AM219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AM$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AM219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AM219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AO$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AN219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AN$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AN219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AN219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AP$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AO219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AO$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AO219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AO219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AQ$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AP219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AP$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AP219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AP219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AR$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AQ219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AQ$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AQ219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AQ219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AS$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AR219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AR$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AR219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AR219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AT$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AS219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AS$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AS219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AS219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AU$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AT219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AT$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AT219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AT219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AV$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AU219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AU$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AU219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AU219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AW$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AV219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AV$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AV219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AV219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AX$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AW219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AW$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AW219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AW219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AY$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AX219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AX$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AX219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AX219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AZ$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AY219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AY$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AY219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AY219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BA$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AZ219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AZ$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AZ219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AZ219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BB$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BA219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BA$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BA219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BA219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BC$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BB219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BB$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BB219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BB219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BD$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BC219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BC$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BC219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BC219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BE$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BD219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BD$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BD219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BD219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BF$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BE219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BE$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BE219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BE219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BG$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BF219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BF$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BF219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BF219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BH$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BG219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BG$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BG219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BG219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BI$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BH219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BH$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BH219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BH219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BJ$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BI219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BI$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BI219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BI219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BK$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BJ219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BJ$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BJ219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BJ219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BL$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BK219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BK$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BK219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BK219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BM$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BL219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BL$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BL219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BL219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BN$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BM219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BM$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BM219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BM219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BO$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BN219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BN$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BN219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BN219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BP$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BO219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BO$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BO219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BO219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BQ$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BP219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BP$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BP219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BP219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BR$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BQ219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BQ$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BQ219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BQ219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BS$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BR219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BR$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BR219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BR219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BT$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BS219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BS$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BS219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BS219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BU$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BT219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BT$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BT219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BT219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BV$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BU219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BU$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BU219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BU219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BW$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BV219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BV$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BV219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BV219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BX$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BW219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BW$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BW219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BW219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BY$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BX219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BX$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BX219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BX219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BZ$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BY219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BY$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BY219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BY219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CA$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BZ219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BZ$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BZ219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BZ219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CB$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CA219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CA$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CA219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CA219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CC$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CB219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CB$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CB219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CB219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CD$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CC219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CC$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CC219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CC219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CE$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CD219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CD$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CD219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CD219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CF$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CE219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CE$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CE219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CE219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CG$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CF219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CF$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CF219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CF219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CH$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CG219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CG$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CG219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CG219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CI$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CH219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CH$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CH219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CH219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CJ$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CI219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CI$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CI219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CI219))))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E231)","v":0.12846899500000003},{"$f":"INDEX('TAB input'!I$72:I$121, $E231)","v":-9.9933589499999989E-2},{"$f":"INDEX('TAB input'!J$72:J$121, $E231)","v":0.76222877950000001},{"$f":"INDEX('TAB input'!K$72:K$121, $E231)","v":0.48654460000000005},{"$f":"INDEX('TAB input'!L$72:L$121, $E231)","v":0.68410000000000004},{"$f":"INDEX('TAB input'!M$72:M$121, $E231)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E231)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E231)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E231)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E231)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E231)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E231)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E231)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E231)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E231)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E231)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E231)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E231)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E231)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E231)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E231)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E231)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E231)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E231)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E231)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E231)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E231)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E231)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E231)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E231)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E231)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E231)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E231)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E231)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E231)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E231)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E231)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E231)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E243)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>I$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:H250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>H$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:H250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:H250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>J$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:I250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>I$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:I250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:I250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>K$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:J250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>J$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:J250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:J250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>L$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:K250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>K$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:K250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:K250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>M$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:L250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>L$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:L250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:L250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>N$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:M250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>M$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:M250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:M250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>O$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:N250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>N$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:N250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:N250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>P$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:O250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>O$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:O250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:O250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>Q$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:P250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>P$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:P250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:P250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>R$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:Q250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>Q$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:Q250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:Q250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>S$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:R250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>R$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:R250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:R250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>T$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:S250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>S$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:S250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:S250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>U$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:T250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>T$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:T250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:T250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>V$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:U250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>U$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:U250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:U250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>W$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:V250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>V$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:V250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:V250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>X$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:W250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>W$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:W250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:W250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>Y$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:X250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>X$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:X250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:X250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>Z$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:Y250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>Y$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:Y250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:Y250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AA$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:Z250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>Z$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:Z250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:Z250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AB$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AA250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AA$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AA250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AA250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AC$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AB250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AB$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AB250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AB250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AD$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AC250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AC$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AC250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AC250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AE$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AD250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AD$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AD250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AD250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AF$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AE250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AE$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AE250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AE250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AG$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AF250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AF$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AF250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AF250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AH$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AG250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AG$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AG250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AG250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AI$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AH250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AH$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AH250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AH250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AJ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AI250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AI$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AI250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AI250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AK$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AJ250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AJ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AJ250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AJ250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AL$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AK250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AK$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AK250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AK250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AM$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AL250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AL$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AL250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AL250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AN$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AM250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AM$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AM250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AM250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AO$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AN250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AN$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AN250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AN250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AP$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AO250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AO$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AO250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AO250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AQ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AP250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AP$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AP250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AP250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AR$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AQ250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AQ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AQ250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AQ250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AS$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AR250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AR$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AR250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AR250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AT$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AS250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AS$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AS250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AS250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AU$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AT250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AT$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AT250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AT250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AV$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AU250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AU$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AU250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AU250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AW$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AV250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AV$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AV250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AV250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AX$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AW250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AW$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AW250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AW250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AY$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AX250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AX$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AX250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AX250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AZ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AY250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AY$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AY250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AY250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BA$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AZ250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AZ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AZ250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AZ250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BB$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BA250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BA$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BA250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BA250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BC$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BB250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BB$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BB250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BB250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BD$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BC250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BC$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BC250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BC250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BE$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BD250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BD$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BD250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BD250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BF$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BE250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BE$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BE250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BE250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BG$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BF250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BF$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BF250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BF250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BH$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BG250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BG$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BG250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BG250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BI$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BH250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BH$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BH250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BH250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BJ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BI250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BI$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BI250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BI250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BK$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BJ250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BJ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BJ250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BJ250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BL$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BK250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BK$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BK250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BK250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BM$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BL250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BL$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BL250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BL250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BN$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BM250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BM$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BM250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BM250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BO$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BN250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BN$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BN250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BN250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BP$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BO250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BO$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BO250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BO250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BQ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BP250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BP$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BP250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BP250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BR$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BQ250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BQ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BQ250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BQ250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BS$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BR250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BR$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BR250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BR250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BT$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BS250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BS$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BS250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BS250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BU$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BT250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BT$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BT250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BT250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BV$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BU250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BU$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BU250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BU250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BW$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BV250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BV$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BV250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BV250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BX$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BW250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BW$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BW250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BW250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BY$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BX250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BX$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BX250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BX250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BZ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BY250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BY$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BY250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BY250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CA$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BZ250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BZ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BZ250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BZ250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CB$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CA250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CA$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CA250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CA250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CC$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CB250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CB$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CB250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CB250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CD$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CC250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CC$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CC250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CC250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CE$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CD250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CD$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CD250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CD250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CF$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CE250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CE$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CE250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CE250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CG$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CF250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CF$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CF250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CF250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CH$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CG250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CG$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CG250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CG250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CI$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CH250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CH$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CH250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CH250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CJ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CI250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CI$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CI250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CI250))))","v":0}]
[]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$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$13","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E274)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>L$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:K281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>K$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:K281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:K281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>M$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:L281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>L$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:L281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:L281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>N$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:M281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>M$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:M281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:M281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>O$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:N281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>N$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:N281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:N281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>P$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:O281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>O$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:O281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:O281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>Q$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:P281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>P$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:P281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:P281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>R$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:Q281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>Q$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:Q281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:Q281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>S$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:R281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>R$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:R281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:R281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>T$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:S281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>S$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:S281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:S281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>U$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:T281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>T$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:T281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:T281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>V$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:U281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>U$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:U281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:U281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>W$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:V281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>V$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:V281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:V281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>X$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:W281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>W$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:W281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:W281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>Y$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:X281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>X$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:X281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:X281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>Z$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:Y281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>Y$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:Y281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:Y281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AA$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:Z281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>Z$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:Z281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:Z281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AB$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AA281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AA$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AA281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AA281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AC$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AB281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AB$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AB281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AB281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AD$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AC281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AC$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AC281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AC281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AE$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AD281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AD$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AD281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AD281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AF$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AE281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AE$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AE281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AE281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AG$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AF281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AF$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AF281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AF281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AH$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AG281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AG$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AG281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AG281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AI$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AH281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AH$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AH281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AH281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AJ$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AI281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AI$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AI281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AI281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AK$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AJ281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AJ$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AJ281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AJ281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AL$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AK281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AK$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AK281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AK281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AM$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AL281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AL$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AL281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AL281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AN$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AM281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AM$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AM281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AM281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AO$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AN281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AN$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AN281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AN281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AP$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AO281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AO$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AO281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AO281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AQ$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AP281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AP$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AP281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AP281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AR$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AQ281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AQ$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AQ281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AQ281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AS$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AR281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AR$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AR281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AR281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AT$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AS281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AS$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AS281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AS281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AU$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AT281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AT$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AT281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AT281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AV$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AU281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AU$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AU281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AU281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AW$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AV281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AV$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AV281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AV281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AX$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AW281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AW$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AW281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AW281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AY$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AX281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AX$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AX281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AX281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AZ$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AY281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AY$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AY281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AY281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BA$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AZ281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AZ$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AZ281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AZ281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BB$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BA281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BA$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BA281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BA281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BC$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BB281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BB$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BB281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BB281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BD$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BC281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BC$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BC281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BC281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BE$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BD281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BD$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BD281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BD281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BF$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BE281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BE$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BE281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BE281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BG$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BF281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BF$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BF281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BF281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BH$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BG281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BG$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BG281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BG281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BI$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BH281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BH$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BH281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BH281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BJ$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BI281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BI$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BI281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BI281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BK$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BJ281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BJ$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BJ281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BJ281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BL$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BK281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BK$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BK281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BK281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BM$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BL281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BL$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BL281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BL281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BN$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BM281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BM$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BM281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BM281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BO$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BN281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BN$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BN281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BN281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BP$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BO281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BO$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BO281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BO281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BQ$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BP281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BP$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BP281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BP281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BR$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BQ281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BQ$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BQ281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BQ281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BS$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BR281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BR$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BR281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BR281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BT$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BS281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BS$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BS281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BS281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BU$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BT281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BT$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BT281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BT281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BV$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BU281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BU$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BU281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BU281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BW$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BV281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BV$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BV281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BV281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BX$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BW281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BW$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BW281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BW281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BY$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BX281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BX$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BX281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BX281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BZ$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BY281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BY$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BY281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BY281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CA$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BZ281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BZ$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BZ281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BZ281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CB$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CA281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CA$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CA281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CA281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CC$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CB281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CB$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CB281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CB281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CD$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CC281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CC$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CC281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CC281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CE$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CD281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CD$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CD281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CD281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CF$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CE281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CE$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CE281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CE281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CG$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CF281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CF$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CF281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CF281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CH$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CG281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CG$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CG281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CG281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CI$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CH281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CH$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CH281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CH281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CJ$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CI281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CI$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CI281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CI281))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E287)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E287)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E287)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E287)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E287)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E287)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E287)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E287)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E287)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E287)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E287)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E287)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E287)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E287)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E287)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E287)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E287)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E287)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E287)","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"F286&\" - tax depreciation\"","v":"Other (non-network) - tax depreciation"},null,{"$f":"SUM(H298:H311)+H290","v":2.5078282157861311},3.4005203841272063,3.5868900383812532,3.68328381228975,3.7006995949890267,4.0620004211484471,1.610873262041598,0.99506988503188221,0.79605590802550585,0.63684472642040468,{"$f":"SUM(R298:R311)+R290","v":0.50947578113632375},0.79125720816375122,0.40610965692604317,0.30225241058929886,0.21616130166620157,0.32212254720000022,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN298:AN311)+AN290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT298:BT311)+BT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!G$446:G$495, $E315)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E315)=\"\", G323, INDEX('TAB input'!H$446:H$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E315)=\"\", H323, INDEX('TAB input'!I$446:I$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E315)=\"\", I323, INDEX('TAB input'!J$446:J$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E315)=\"\", J323, INDEX('TAB input'!K$446:K$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E315)=\"\", K323, INDEX('TAB input'!L$446:L$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E315)=\"\", L323, INDEX('TAB input'!M$446:M$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E315)=\"\", M323, INDEX('TAB input'!N$446:N$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E315)=\"\", N323, INDEX('TAB input'!O$446:O$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E315)=\"\", O323, INDEX('TAB input'!P$446:P$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E315)=\"\", P323, INDEX('TAB input'!Q$446:Q$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E315)=\"\", Q323, INDEX('TAB input'!R$446:R$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E315)=\"\", R323, INDEX('TAB input'!S$446:S$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E315)=\"\", S323, INDEX('TAB input'!T$446:T$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E315)=\"\", T323, INDEX('TAB input'!U$446:U$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E315)=\"\", U323, INDEX('TAB input'!V$446:V$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E315)=\"\", V323, INDEX('TAB input'!W$446:W$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E315)=\"\", W323, INDEX('TAB input'!X$446:X$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E315)=\"\", X323, INDEX('TAB input'!Y$446:Y$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E315)=\"\", Y323, INDEX('TAB input'!Z$446:Z$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E315)=\"\", Z323, INDEX('TAB input'!AA$446:AA$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E315)=\"\", AA323, INDEX('TAB input'!AB$446:AB$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E315)=\"\", AB323, INDEX('TAB input'!AC$446:AC$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E315)=\"\", AC323, INDEX('TAB input'!AD$446:AD$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E315)=\"\", AD323, INDEX('TAB input'!AE$446:AE$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E315)=\"\", AE323, INDEX('TAB input'!AF$446:AF$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E315)=\"\", AF323, INDEX('TAB input'!AG$446:AG$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E315)=\"\", AG323, INDEX('TAB input'!AH$446:AH$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E315)=\"\", AH323, INDEX('TAB input'!AI$446:AI$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E315)=\"\", AI323, INDEX('TAB input'!AJ$446:AJ$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E315)=\"\", AJ323, INDEX('TAB input'!AK$446:AK$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E315)=\"\", AK323, INDEX('TAB input'!AL$446:AL$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E315)=\"\", AL323, INDEX('TAB input'!AM$446:AM$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E315)=\"\", AM323, INDEX('TAB input'!AN$446:AN$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E315)=\"\", AN323, INDEX('TAB input'!AO$446:AO$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E315)=\"\", AO323, INDEX('TAB input'!AP$446:AP$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E315)=\"\", AP323, INDEX('TAB input'!AQ$446:AQ$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E315)=\"\", AQ323, INDEX('TAB input'!AR$446:AR$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E315)=\"\", AR323, INDEX('TAB input'!AS$446:AS$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E315)=\"\", AS323, INDEX('TAB input'!AT$446:AT$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E315)=\"\", AT323, INDEX('TAB input'!AU$446:AU$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E315)=\"\", AU323, INDEX('TAB input'!AV$446:AV$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E315)=\"\", AV323, INDEX('TAB input'!AW$446:AW$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E315)=\"\", AW323, INDEX('TAB input'!AX$446:AX$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E315)=\"\", AX323, INDEX('TAB input'!AY$446:AY$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E315)=\"\", AY323, INDEX('TAB input'!AZ$446:AZ$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E315)=\"\", AZ323, INDEX('TAB input'!BA$446:BA$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E315)=\"\", BA323, INDEX('TAB input'!BB$446:BB$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E315)=\"\", BB323, INDEX('TAB input'!BC$446:BC$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E315)=\"\", BC323, INDEX('TAB input'!BD$446:BD$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E315)=\"\", BD323, INDEX('TAB input'!BE$446:BE$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E315)=\"\", BE323, INDEX('TAB input'!BF$446:BF$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E315)=\"\", BF323, INDEX('TAB input'!BG$446:BG$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E315)=\"\", BG323, INDEX('TAB input'!BH$446:BH$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E315)=\"\", BH323, INDEX('TAB input'!BI$446:BI$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E315)=\"\", BI323, INDEX('TAB input'!BJ$446:BJ$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E315)=\"\", BJ323, INDEX('TAB input'!BK$446:BK$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E315)=\"\", BK323, INDEX('TAB input'!BL$446:BL$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E315)=\"\", BL323, INDEX('TAB input'!BM$446:BM$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E315)=\"\", BM323, INDEX('TAB input'!BN$446:BN$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E315)=\"\", BN323, INDEX('TAB input'!BO$446:BO$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E315)=\"\", BO323, INDEX('TAB input'!BP$446:BP$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E315)=\"\", BP323, INDEX('TAB input'!BQ$446:BQ$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E315)=\"\", BQ323, INDEX('TAB input'!BR$446:BR$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E315)=\"\", BR323, INDEX('TAB input'!BS$446:BS$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E315)=\"\", BS323, INDEX('TAB input'!BT$446:BT$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E315)=\"\", BT323, INDEX('TAB input'!BU$446:BU$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E315)=\"\", BU323, INDEX('TAB input'!BV$446:BV$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E315)=\"\", BV323, INDEX('TAB input'!BW$446:BW$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E315)=\"\", BW323, INDEX('TAB input'!BX$446:BX$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E315)=\"\", BX323, INDEX('TAB input'!BY$446:BY$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E315)=\"\", BY323, INDEX('TAB input'!BZ$446:BZ$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E315)=\"\", BZ323, INDEX('TAB input'!CA$446:CA$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E315)=\"\", CA323, INDEX('TAB input'!CB$446:CB$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E315)=\"\", CB323, INDEX('TAB input'!CC$446:CC$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E315)=\"\", CC323, INDEX('TAB input'!CD$446:CD$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E315)=\"\", CD323, INDEX('TAB input'!CE$446:CE$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E315)=\"\", CE323, INDEX('TAB input'!CF$446:CF$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E315)=\"\", CF323, INDEX('TAB input'!CG$446:CG$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E315)=\"\", CG323, INDEX('TAB input'!CH$446:CH$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E315)=\"\", CH323, INDEX('TAB input'!CI$446:CI$495, $E315))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E315)=\"\", CI323, INDEX('TAB input'!CJ$446:CJ$495, $E315))","v":"DV"}]
[null,null,null,null,{"$f":"E327+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E328)","v":"Depreciation of net capex 2023-24"},null,null,null,{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>J$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:I328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>I$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:I328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:I328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>K$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:J328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>J$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:J328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:J328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>L$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:K328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>K$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:K328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:K328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>M$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:L328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>L$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:L328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:L328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>N$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:M328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>M$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:M328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:M328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>O$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:N328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>N$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:N328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:N328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>P$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:O328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>O$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:O328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:O328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>Q$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:P328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>P$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:P328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:P328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>R$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Q328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>Q$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:Q328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Q328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>S$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:R328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>R$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:R328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:R328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>T$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:S328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>S$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:S328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:S328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>U$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:T328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>T$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:T328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:T328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>V$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:U328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>U$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:U328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:U328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>W$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:V328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>V$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:V328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:V328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>X$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:W328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>W$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:W328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:W328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>Y$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:X328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>X$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:X328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:X328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>Z$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Y328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>Y$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:Y328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Y328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AA$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Z328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>Z$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:Z328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Z328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AB$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AA328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AA$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AA328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AA328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AC$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AB328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AB$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AB328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AB328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AD$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AC328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AC$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AC328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AC328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AE$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AD328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AD$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AD328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AD328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AF$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AE328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AE$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AE328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AE328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AG$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AF328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AF$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AF328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AF328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AH$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AG328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AG$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AG328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AG328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AI$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AH328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AH$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AH328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AH328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AJ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AI328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AI$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AI328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AI328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AK$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AJ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AJ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AJ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AJ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AL$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AK328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AK$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AK328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AK328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AM$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AL328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AL$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AL328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AL328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AN$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AM328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AM$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AM328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AM328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AO$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AN328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AN$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AN328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AN328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AP$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AO328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AO$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AO328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AO328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AQ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AP328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AP$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AP328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AP328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AR$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AQ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AQ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AQ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AQ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AS$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AR328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AR$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AR328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AR328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AT$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AS328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AS$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AS328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AS328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AU$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AT328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AT$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AT328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AT328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AV$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AU328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AU$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AU328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AU328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AW$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AV328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AV$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AV328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AV328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AX$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AW328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AW$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AW328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AW328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AY$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AX328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AX$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AX328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AX328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AZ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AY328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AY$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AY328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AY328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BA$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AZ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AZ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AZ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AZ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BB$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BA328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BA$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BA328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BA328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BC$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BB328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BB$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BB328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BB328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BD$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BC328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BC$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BC328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BC328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BE$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BD328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BD$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BD328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BD328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BF$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BE328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BE$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BE328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BE328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BG$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BF328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BF$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BF328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BF328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BH$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BG328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BG$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BG328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BG328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BI$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BH328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BH$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BH328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BH328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BJ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BI328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BI$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BI328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BI328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BK$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BJ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BJ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BJ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BJ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BL$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BK328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BK$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BK328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BK328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BM$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BL328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BL$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BL328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BL328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BN$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BM328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BM$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BM328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BM328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BO$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BN328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BN$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BN328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BN328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BP$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BO328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BO$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BO328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BO328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BQ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BP328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BP$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BP328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BP328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BR$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BQ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BQ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BQ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BQ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BS$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BR328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BR$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BR328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BR328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BT$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BS328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BS$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BS328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BS328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BU$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BT328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BT$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BT328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BT328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BV$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BU328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BU$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BU328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BU328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BW$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BV328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BV$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BV328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BV328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BX$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BW328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BW$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BW328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BW328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BY$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BX328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BX$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BX328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BX328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BZ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BY328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BY$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BY328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BY328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CA$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BZ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BZ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BZ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BZ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CB$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CA328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CA$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CA328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CA328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CC$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CB328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CB$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CB328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CB328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CD$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CC328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CC$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CC328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CC328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CE$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CD328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CD$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CD328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CD328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CF$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CE328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CE$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CE328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CE328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CG$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CF328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CF$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CF328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CF328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CH$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CG328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CG$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CG328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CG328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CI$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CH328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CH$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CH328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CH328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CJ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CI328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CI$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CI328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CI328))))","v":0}]
[]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>H$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:G354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>G$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:G354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:G354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>I$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:H354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>H$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:H354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:H354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>J$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:I354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>I$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:I354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:I354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>K$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:J354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>J$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:J354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:J354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>L$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:K354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>K$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:K354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:K354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>M$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:L354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>L$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:L354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:L354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>N$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:M354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>M$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:M354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:M354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>O$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:N354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>N$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:N354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:N354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>P$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:O354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>O$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:O354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:O354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>Q$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:P354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>P$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:P354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:P354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>R$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:Q354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>Q$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:Q354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:Q354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>S$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:R354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>R$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:R354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:R354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>T$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:S354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>S$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:S354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:S354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>U$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:T354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>T$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:T354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:T354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>V$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:U354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>U$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:U354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:U354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>W$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:V354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>V$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:V354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:V354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>X$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:W354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>W$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:W354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:W354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>Y$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:X354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>X$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:X354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:X354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>Z$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:Y354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>Y$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:Y354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:Y354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AA$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:Z354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>Z$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:Z354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:Z354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AB$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AA354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AA$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AA354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AA354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AC$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AB354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AB$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AB354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AB354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AD$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AC354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AC$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AC354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AC354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AE$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AD354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AD$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AD354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AD354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AF$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AE354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AE$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AE354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AE354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AG$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AF354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AF$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AF354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AF354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AH$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AG354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AG$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AG354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AG354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AI$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AH354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AH$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AH354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AH354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AJ$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AI354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AI$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AI354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AI354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AK$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AJ354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AJ$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AJ354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AJ354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AL$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AK354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AK$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AK354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AK354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AM$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AL354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AL$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AL354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AL354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AN$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AM354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AM$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AM354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AM354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AO$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AN354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AN$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AN354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AN354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AP$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AO354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AO$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AO354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AO354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AQ$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AP354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AP$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AP354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AP354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AR$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AQ354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AQ$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AQ354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AQ354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AS$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AR354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AR$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AR354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AR354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AT$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AS354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AS$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AS354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AS354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AU$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AT354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AT$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AT354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AT354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AV$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AU354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AU$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AU354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AU354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AW$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AV354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AV$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AV354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AV354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AX$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AW354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AW$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AW354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AW354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AY$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AX354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AX$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AX354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AX354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AZ$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AY354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AY$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AY354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AY354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BA$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AZ354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AZ$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AZ354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AZ354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BB$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BA354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BA$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BA354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BA354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BC$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BB354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BB$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BB354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BB354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BD$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BC354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BC$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BC354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BC354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BE$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BD354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BD$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BD354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BD354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BF$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BE354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BE$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BE354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BE354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BG$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BF354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BF$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BF354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BF354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BH$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BG354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BG$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BG354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BG354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BI$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BH354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BH$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BH354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BH354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BJ$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BI354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BI$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BI354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BI354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BK$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BJ354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BJ$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BJ354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BJ354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BL$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BK354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BK$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BK354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BK354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BM$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BL354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BL$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BL354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BL354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BN$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BM354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BM$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BM354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BM354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BO$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BN354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BN$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BN354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BN354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BP$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BO354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BO$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BO354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BO354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BQ$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BP354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BP$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BP354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BP354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BR$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BQ354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BQ$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BQ354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BQ354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BS$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BR354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BR$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BR354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BR354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BT$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BS354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BS$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BS354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BS354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BU$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BT354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BT$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BT354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BT354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BV$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BU354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BU$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BU354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BU354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BW$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BV354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BV$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BV354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BV354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BX$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BW354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BW$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BW354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BW354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BY$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BX354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BX$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BX354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BX354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BZ$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BY354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BY$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BY354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BY354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CA$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BZ354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BZ$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BZ354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BZ354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CB$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CA354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CA$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CA354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CA354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CC$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CB354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CB$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CB354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CB354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CD$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CC354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CC$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CC354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CC354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CE$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CD354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CD$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CD354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CD354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CF$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CE354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CE$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CE354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CE354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CG$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CF354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CF$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CF354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CF354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CH$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CG354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CG$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CG354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CG354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CI$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CH354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CH$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CH354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CH354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CJ$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CI354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CI$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CI354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CI354))))","v":0}]
[null,null,null,null,{"$f":"E358+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E359)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>M$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:L359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>L$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:L359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:L359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>N$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:M359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>M$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:M359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:M359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>O$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:N359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>N$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:N359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:N359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>P$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:O359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>O$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:O359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:O359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>Q$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:P359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>P$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:P359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:P359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>R$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:Q359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>Q$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:Q359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:Q359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>S$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:R359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>R$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:R359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:R359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>T$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:S359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>S$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:S359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:S359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>U$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:T359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>T$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:T359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:T359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>V$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:U359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>U$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:U359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:U359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>W$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:V359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>V$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:V359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:V359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>X$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:W359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>W$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:W359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:W359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>Y$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:X359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>X$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:X359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:X359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>Z$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:Y359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>Y$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:Y359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:Y359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AA$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:Z359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>Z$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:Z359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:Z359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AB$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AA359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AA$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AA359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AA359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AC$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AB359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AB$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AB359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AB359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AD$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AC359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AC$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AC359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AC359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AE$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AD359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AD$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AD359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AD359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AF$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AE359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AE$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AE359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AE359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AG$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AF359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AF$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AF359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AF359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AH$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AG359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AG$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AG359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AG359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AI$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AH359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AH$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AH359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AH359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AJ$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AI359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AI$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AI359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AI359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AK$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AJ359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AJ$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AJ359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AJ359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AL$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AK359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AK$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AK359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AK359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AM$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AL359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AL$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AL359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AL359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AN$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AM359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AM$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AM359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AM359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AO$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AN359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AN$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AN359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AN359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AP$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AO359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AO$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AO359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AO359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AQ$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AP359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AP$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AP359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AP359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AR$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AQ359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AQ$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AQ359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AQ359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AS$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AR359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AR$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AR359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AR359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AT$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AS359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AS$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AS359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AS359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AU$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AT359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AT$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AT359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AT359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AV$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AU359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AU$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AU359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AU359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AW$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AV359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AV$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AV359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AV359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AX$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AW359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AW$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AW359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AW359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AY$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AX359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AX$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AX359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AX359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AZ$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AY359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AY$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AY359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AY359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BA$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AZ359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AZ$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AZ359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AZ359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BB$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BA359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BA$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BA359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BA359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BC$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BB359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BB$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BB359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BB359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BD$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BC359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BC$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BC359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BC359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BE$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BD359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BD$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BD359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BD359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BF$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BE359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BE$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BE359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BE359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BG$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BF359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BF$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BF359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BF359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BH$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BG359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BG$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BG359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BG359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BI$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BH359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BH$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BH359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BH359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BJ$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BI359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BI$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BI359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BI359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BK$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BJ359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BJ$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BJ359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BJ359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BL$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BK359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BK$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BK359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BK359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BM$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BL359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BL$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BL359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BL359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BN$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BM359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BM$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BM359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BM359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BO$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BN359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BN$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BN359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BN359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BP$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BO359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BO$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BO359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BO359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BQ$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BP359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BP$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BP359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BP359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BR$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BQ359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BQ$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BQ359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BQ359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BS$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BR359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BR$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BR359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BR359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BT$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BS359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BS$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BS359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BS359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BU$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BT359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BT$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BT359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BT359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BV$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BU359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BU$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BU359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BU359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BW$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BV359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BV$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BV359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BV359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BX$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BW359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BW$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BW359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BW359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BY$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BX359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BX$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BX359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BX359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BZ$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BY359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BY$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BY359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BY359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CA$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BZ359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BZ$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BZ359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BZ359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CB$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CA359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CA$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CA359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CA359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CC$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CB359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CB$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CB359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CB359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CD$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CC359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CC$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CC359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CC359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CE$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CD359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CD$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CD359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CD359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CF$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CE359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CE$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CE359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CE359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CG$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CF359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CF$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CF359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CF359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CH$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CG359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CG$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CG359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CG359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CI$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CH359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CH$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CH359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CH359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CJ$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CI359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CI$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CI359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CI359))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E371","v":"Asset class 14"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E371, 'TAB input'!$D$18:$D$67, 0))","v":"Easements"}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E371)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E371)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E371)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E371)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E371)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E371)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E371)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E371)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E371)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E371)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E371)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E371)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E371)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E371)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E371)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E371)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E371)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E371)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E371)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E383)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>I$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:H390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>H$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:H390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:H390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>J$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:I390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>I$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:I390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:I390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>K$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:J390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>J$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:J390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:J390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>L$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:K390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>K$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:K390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:K390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>M$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:L390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>L$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:L390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:L390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>N$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:M390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>M$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:M390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:M390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>O$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:N390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>N$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:N390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:N390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>P$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:O390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>O$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:O390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:O390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>Q$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:P390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>P$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:P390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:P390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>R$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:Q390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>Q$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:Q390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:Q390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>S$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:R390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>R$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:R390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:R390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>T$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:S390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>S$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:S390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:S390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>U$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:T390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>T$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:T390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:T390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>V$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:U390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>U$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:U390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:U390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>W$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:V390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>V$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:V390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:V390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>X$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:W390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>W$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:W390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:W390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>Y$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:X390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>X$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:X390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:X390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>Z$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:Y390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>Y$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:Y390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:Y390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AA$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:Z390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>Z$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:Z390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:Z390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AB$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AA390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AA$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AA390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AA390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AC$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AB390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AB$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AB390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AB390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AD$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AC390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AC$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AC390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AC390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AE$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AD390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AD$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AD390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AD390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AF$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AE390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AE$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AE390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AE390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AG$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AF390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AF$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AF390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AF390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AH$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AG390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AG$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AG390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AG390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AI$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AH390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AH$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AH390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AH390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AJ$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AI390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AI$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AI390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AI390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AK$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AJ390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AJ$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AJ390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AJ390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AL$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AK390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AK$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AK390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AK390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AM$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AL390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AL$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AL390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AL390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AN$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AM390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AM$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AM390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AM390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AO$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AN390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AN$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AN390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AN390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AP$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AO390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AO$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AO390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AO390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AQ$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AP390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AP$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AP390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AP390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AR$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AQ390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AQ$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AQ390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AQ390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AS$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AR390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AR$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AR390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AR390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AT$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AS390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AS$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AS390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AS390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AU$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AT390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AT$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AT390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AT390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AV$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AU390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AU$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AU390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AU390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AW$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AV390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AV$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AV390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AV390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AX$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AW390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AW$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AW390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AW390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AY$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AX390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AX$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AX390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AX390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AZ$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AY390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AY$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AY390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AY390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BA$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AZ390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AZ$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AZ390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AZ390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BB$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BA390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BA$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BA390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BA390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BC$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BB390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BB$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BB390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BB390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BD$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BC390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BC$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BC390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BC390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BE$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BD390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BD$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BD390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BD390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BF$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BE390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BE$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BE390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BE390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BG$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BF390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BF$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BF390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BF390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BH$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BG390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BG$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BG390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BG390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BI$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BH390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BH$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BH390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BH390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BJ$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BI390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BI$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BI390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BI390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BK$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BJ390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BJ$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BJ390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BJ390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BL$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BK390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BK$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BK390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BK390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BM$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BL390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BL$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BL390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BL390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BN$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BM390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BM$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BM390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BM390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BO$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BN390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BN$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BN390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BN390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BP$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BO390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BO$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BO390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BO390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BQ$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BP390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BP$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BP390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BP390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BR$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BQ390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BQ$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BQ390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BQ390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BS$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BR390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BR$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BR390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BR390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BT$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BS390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BS$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BS390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BS390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BU$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BT390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BT$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BT390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BT390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BV$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BU390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BU$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BU390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BU390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BW$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BV390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BV$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BV390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BV390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BX$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BW390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BW$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BW390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BW390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BY$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BX390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BX$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BX390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BX390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BZ$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BY390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BY$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BY390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BY390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CA$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BZ390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BZ$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BZ390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BZ390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CB$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CA390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CA$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CA390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CA390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CC$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CB390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CB$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CB390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CB390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CD$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CC390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CC$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CC390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CC390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CE$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CD390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CD$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CD390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CD390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CF$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CE390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CE$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CE390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CE390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CG$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CF390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CF$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CF390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CF390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CH$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CG390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CG$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CG390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CG390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CI$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CH390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CH$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CH390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CH390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CJ$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CI390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CI$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CI390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CI390))))","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E399)=0, G401, INDEX('TAB input'!H$233:H$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E399)=0, H401, INDEX('TAB input'!I$233:I$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E399)=0, I401, INDEX('TAB input'!J$233:J$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E399)=0, J401, INDEX('TAB input'!K$233:K$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E399)=0, K401, INDEX('TAB input'!L$233:L$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E399)=0, L401, INDEX('TAB input'!M$233:M$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E399)=0, M401, INDEX('TAB input'!N$233:N$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E399)=0, N401, INDEX('TAB input'!O$233:O$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E399)=0, O401, INDEX('TAB input'!P$233:P$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E399)=0, P401, INDEX('TAB input'!Q$233:Q$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E399)=0, Q401, INDEX('TAB input'!R$233:R$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E399)=0, R401, INDEX('TAB input'!S$233:S$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E399)=0, S401, INDEX('TAB input'!T$233:T$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E399)=0, T401, INDEX('TAB input'!U$233:U$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E399)=0, U401, INDEX('TAB input'!V$233:V$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E399)=0, V401, INDEX('TAB input'!W$233:W$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E399)=0, W401, INDEX('TAB input'!X$233:X$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E399)=0, X401, INDEX('TAB input'!Y$233:Y$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E399)=0, Y401, INDEX('TAB input'!Z$233:Z$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E399)=0, Z401, INDEX('TAB input'!AA$233:AA$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E399)=0, AA401, INDEX('TAB input'!AB$233:AB$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E399)=0, AB401, INDEX('TAB input'!AC$233:AC$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E399)=0, AC401, INDEX('TAB input'!AD$233:AD$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E399)=0, AD401, INDEX('TAB input'!AE$233:AE$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E399)=0, AE401, INDEX('TAB input'!AF$233:AF$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E399)=0, AF401, INDEX('TAB input'!AG$233:AG$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E399)=0, AG401, INDEX('TAB input'!AH$233:AH$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E399)=0, AH401, INDEX('TAB input'!AI$233:AI$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E399)=0, AI401, INDEX('TAB input'!AJ$233:AJ$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E399)=0, AJ401, INDEX('TAB input'!AK$233:AK$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E399)=0, AK401, INDEX('TAB input'!AL$233:AL$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E399)=0, AL401, INDEX('TAB input'!AM$233:AM$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E399)=0, AM401, INDEX('TAB input'!AN$233:AN$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E399)=0, AN401, INDEX('TAB input'!AO$233:AO$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E399)=0, AO401, INDEX('TAB input'!AP$233:AP$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E399)=0, AP401, INDEX('TAB input'!AQ$233:AQ$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E399)=0, AQ401, INDEX('TAB input'!AR$233:AR$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E399)=0, AR401, INDEX('TAB input'!AS$233:AS$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E399)=0, AS401, INDEX('TAB input'!AT$233:AT$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E399)=0, AT401, INDEX('TAB input'!AU$233:AU$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E399)=0, AU401, INDEX('TAB input'!AV$233:AV$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E399)=0, AV401, INDEX('TAB input'!AW$233:AW$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E399)=0, AW401, INDEX('TAB input'!AX$233:AX$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E399)=0, AX401, INDEX('TAB input'!AY$233:AY$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E399)=0, AY401, INDEX('TAB input'!AZ$233:AZ$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E399)=0, AZ401, INDEX('TAB input'!BA$233:BA$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E399)=0, BA401, INDEX('TAB input'!BB$233:BB$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E399)=0, BB401, INDEX('TAB input'!BC$233:BC$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E399)=0, BC401, INDEX('TAB input'!BD$233:BD$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E399)=0, BD401, INDEX('TAB input'!BE$233:BE$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E399)=0, BE401, INDEX('TAB input'!BF$233:BF$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E399)=0, BF401, INDEX('TAB input'!BG$233:BG$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E399)=0, BG401, INDEX('TAB input'!BH$233:BH$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E399)=0, BH401, INDEX('TAB input'!BI$233:BI$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E399)=0, BI401, INDEX('TAB input'!BJ$233:BJ$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E399)=0, BJ401, INDEX('TAB input'!BK$233:BK$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E399)=0, BK401, INDEX('TAB input'!BL$233:BL$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E399)=0, BL401, INDEX('TAB input'!BM$233:BM$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E399)=0, BM401, INDEX('TAB input'!BN$233:BN$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E399)=0, BN401, INDEX('TAB input'!BO$233:BO$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E399)=0, BO401, INDEX('TAB input'!BP$233:BP$282, $E399))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E399)=0, BP401, INDEX('TAB input'!BQ$233:BQ$282, $E399))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E399)=0, BQ401, INDEX('TAB input'!BR$233:BR$282, $E399))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E399)=0, BR401, INDEX('TAB input'!BS$233:BS$282, $E399))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E399)=0, BS401, INDEX('TAB input'!BT$233:BT$282, $E399))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E399)=0, BT401, INDEX('TAB input'!BU$233:BU$282, $E399))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E399)=0, BU401, INDEX('TAB input'!BV$233:BV$282, $E399))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E399)=0, BV401, INDEX('TAB input'!BW$233:BW$282, $E399))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E399)=0, BW401, INDEX('TAB input'!BX$233:BX$282, $E399))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E399)=0, BX401, INDEX('TAB input'!BY$233:BY$282, $E399))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E399)=0, BY401, INDEX('TAB input'!BZ$233:BZ$282, $E399))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E399)=0, BZ401, INDEX('TAB input'!CA$233:CA$282, $E399))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E399)=0, CA401, INDEX('TAB input'!CB$233:CB$282, $E399))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E399)=0, CB401, INDEX('TAB input'!CC$233:CC$282, $E399))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E399)=0, CC401, INDEX('TAB input'!CD$233:CD$282, $E399))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E399)=0, CD401, INDEX('TAB input'!CE$233:CE$282, $E399))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E399)=0, CE401, INDEX('TAB input'!CF$233:CF$282, $E399))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E399)=0, CF401, INDEX('TAB input'!CG$233:CG$282, $E399))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E399)=0, CG401, INDEX('TAB input'!CH$233:CH$282, $E399))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E399)=0, CH401, INDEX('TAB input'!CI$233:CI$282, $E399))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E399)=0, CI401, INDEX('TAB input'!CJ$233:CJ$282, $E399))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$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$13","v":0}]
[]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E427)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E427)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E427)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E427)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E427)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E427)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E427)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E427)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E427)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E427)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E427)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E427)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E427)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E427)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E427)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E427)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E427)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E427)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E427)","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E441)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>K$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:J448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>J$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:J448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:J448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>L$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:K448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>K$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:K448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:K448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>M$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:L448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>L$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:L448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:L448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>N$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:M448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>M$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:M448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:M448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>O$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:N448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>N$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:N448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:N448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>P$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:O448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>O$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:O448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:O448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>Q$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:P448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>P$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:P448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:P448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>R$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:Q448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>Q$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:Q448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:Q448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>S$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:R448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>R$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:R448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:R448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>T$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:S448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>S$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:S448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:S448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>U$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:T448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>T$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:T448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:T448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>V$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:U448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>U$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:U448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:U448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>W$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:V448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>V$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:V448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:V448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>X$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:W448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>W$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:W448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:W448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>Y$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:X448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>X$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:X448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:X448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>Z$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:Y448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>Y$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:Y448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:Y448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AA$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:Z448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>Z$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:Z448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:Z448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AB$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AA448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AA$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AA448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AA448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AC$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AB448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AB$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AB448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AB448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AD$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AC448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AC$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AC448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AC448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AE$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AD448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AD$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AD448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AD448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AF$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AE448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AE$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AE448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AE448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AG$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AF448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AF$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AF448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AF448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AH$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AG448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AG$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AG448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AG448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AI$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AH448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AH$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AH448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AH448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AJ$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AI448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AI$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AI448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AI448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AK$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AJ448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AJ$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AJ448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AJ448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AL$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AK448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AK$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AK448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AK448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AM$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AL448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AL$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AL448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AL448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AN$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AM448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AM$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AM448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AM448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AO$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AN448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AN$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AN448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AN448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AP$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AO448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AO$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AO448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AO448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AQ$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AP448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AP$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AP448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AP448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AR$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AQ448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AQ$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AQ448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AQ448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AS$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AR448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AR$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AR448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AR448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AT$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AS448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AS$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AS448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AS448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AU$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AT448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AT$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AT448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AT448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AV$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AU448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AU$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AU448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AU448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AW$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AV448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AV$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AV448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AV448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AX$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AW448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AW$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AW448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AW448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AY$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AX448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AX$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AX448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AX448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AZ$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AY448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AY$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AY448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AY448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BA$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AZ448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AZ$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AZ448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AZ448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BB$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BA448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BA$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BA448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BA448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BC$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BB448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BB$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BB448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BB448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BD$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BC448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BC$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BC448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BC448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BE$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BD448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BD$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BD448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BD448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BF$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BE448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BE$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BE448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BE448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BG$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BF448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BF$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BF448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BF448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BH$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BG448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BG$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BG448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BG448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BI$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BH448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BH$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BH448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BH448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BJ$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BI448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BI$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BI448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BI448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BK$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BJ448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BJ$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BJ448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BJ448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BL$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BK448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BK$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BK448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BK448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BM$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BL448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BL$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BL448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BL448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BN$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BM448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BM$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BM448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BM448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BO$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BN448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BN$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BN448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BN448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BP$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BO448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BO$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BO448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BO448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BQ$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BP448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BP$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BP448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BP448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BR$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BQ448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BQ$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BQ448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BQ448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BS$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BR448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BR$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BR448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BR448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BT$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BS448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BS$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BS448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BS448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BU$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BT448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BT$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BT448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BT448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BV$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BU448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BU$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BU448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BU448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BW$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BV448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BV$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BV448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BV448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BX$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BW448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BW$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BW448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BW448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BY$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BX448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BX$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BX448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BX448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BZ$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BY448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BY$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BY448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BY448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CA$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BZ448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BZ$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BZ448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BZ448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CB$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CA448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CA$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CA448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CA448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CC$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CB448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CB$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CB448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CB448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CD$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CC448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CC$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CC448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CC448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CE$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CD448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CD$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CD448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CD448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CF$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CE448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CE$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CE448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CE448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CG$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CF448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CF$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CF448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CF448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CH$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CG448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CG$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CG448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CG448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CI$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CH448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CH$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CH448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CH448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CJ$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CI448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CI$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CI448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CI448))))","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!G$446:G$495, $E455)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E455)=\"\", G463, INDEX('TAB input'!H$446:H$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E455)=\"\", H463, INDEX('TAB input'!I$446:I$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E455)=\"\", I463, INDEX('TAB input'!J$446:J$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E455)=\"\", J463, INDEX('TAB input'!K$446:K$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E455)=\"\", K463, INDEX('TAB input'!L$446:L$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E455)=\"\", L463, INDEX('TAB input'!M$446:M$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E455)=\"\", M463, INDEX('TAB input'!N$446:N$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E455)=\"\", N463, INDEX('TAB input'!O$446:O$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E455)=\"\", O463, INDEX('TAB input'!P$446:P$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E455)=\"\", P463, INDEX('TAB input'!Q$446:Q$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E455)=\"\", Q463, INDEX('TAB input'!R$446:R$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E455)=\"\", R463, INDEX('TAB input'!S$446:S$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E455)=\"\", S463, INDEX('TAB input'!T$446:T$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E455)=\"\", T463, INDEX('TAB input'!U$446:U$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E455)=\"\", U463, INDEX('TAB input'!V$446:V$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E455)=\"\", V463, INDEX('TAB input'!W$446:W$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E455)=\"\", W463, INDEX('TAB input'!X$446:X$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E455)=\"\", X463, INDEX('TAB input'!Y$446:Y$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E455)=\"\", Y463, INDEX('TAB input'!Z$446:Z$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E455)=\"\", Z463, INDEX('TAB input'!AA$446:AA$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E455)=\"\", AA463, INDEX('TAB input'!AB$446:AB$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E455)=\"\", AB463, INDEX('TAB input'!AC$446:AC$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E455)=\"\", AC463, INDEX('TAB input'!AD$446:AD$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E455)=\"\", AD463, INDEX('TAB input'!AE$446:AE$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E455)=\"\", AE463, INDEX('TAB input'!AF$446:AF$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E455)=\"\", AF463, INDEX('TAB input'!AG$446:AG$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E455)=\"\", AG463, INDEX('TAB input'!AH$446:AH$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E455)=\"\", AH463, INDEX('TAB input'!AI$446:AI$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E455)=\"\", AI463, INDEX('TAB input'!AJ$446:AJ$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E455)=\"\", AJ463, INDEX('TAB input'!AK$446:AK$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E455)=\"\", AK463, INDEX('TAB input'!AL$446:AL$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E455)=\"\", AL463, INDEX('TAB input'!AM$446:AM$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E455)=\"\", AM463, INDEX('TAB input'!AN$446:AN$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E455)=\"\", AN463, INDEX('TAB input'!AO$446:AO$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E455)=\"\", AO463, INDEX('TAB input'!AP$446:AP$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E455)=\"\", AP463, INDEX('TAB input'!AQ$446:AQ$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E455)=\"\", AQ463, INDEX('TAB input'!AR$446:AR$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E455)=\"\", AR463, INDEX('TAB input'!AS$446:AS$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E455)=\"\", AS463, INDEX('TAB input'!AT$446:AT$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E455)=\"\", AT463, INDEX('TAB input'!AU$446:AU$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E455)=\"\", AU463, INDEX('TAB input'!AV$446:AV$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E455)=\"\", AV463, INDEX('TAB input'!AW$446:AW$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E455)=\"\", AW463, INDEX('TAB input'!AX$446:AX$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E455)=\"\", AX463, INDEX('TAB input'!AY$446:AY$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E455)=\"\", AY463, INDEX('TAB input'!AZ$446:AZ$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E455)=\"\", AZ463, INDEX('TAB input'!BA$446:BA$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E455)=\"\", BA463, INDEX('TAB input'!BB$446:BB$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E455)=\"\", BB463, INDEX('TAB input'!BC$446:BC$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E455)=\"\", BC463, INDEX('TAB input'!BD$446:BD$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E455)=\"\", BD463, INDEX('TAB input'!BE$446:BE$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E455)=\"\", BE463, INDEX('TAB input'!BF$446:BF$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E455)=\"\", BF463, INDEX('TAB input'!BG$446:BG$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E455)=\"\", BG463, INDEX('TAB input'!BH$446:BH$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E455)=\"\", BH463, INDEX('TAB input'!BI$446:BI$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E455)=\"\", BI463, INDEX('TAB input'!BJ$446:BJ$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E455)=\"\", BJ463, INDEX('TAB input'!BK$446:BK$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E455)=\"\", BK463, INDEX('TAB input'!BL$446:BL$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E455)=\"\", BL463, INDEX('TAB input'!BM$446:BM$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E455)=\"\", BM463, INDEX('TAB input'!BN$446:BN$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E455)=\"\", BN463, INDEX('TAB input'!BO$446:BO$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E455)=\"\", BO463, INDEX('TAB input'!BP$446:BP$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E455)=\"\", BP463, INDEX('TAB input'!BQ$446:BQ$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E455)=\"\", BQ463, INDEX('TAB input'!BR$446:BR$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E455)=\"\", BR463, INDEX('TAB input'!BS$446:BS$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E455)=\"\", BS463, INDEX('TAB input'!BT$446:BT$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E455)=\"\", BT463, INDEX('TAB input'!BU$446:BU$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E455)=\"\", BU463, INDEX('TAB input'!BV$446:BV$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E455)=\"\", BV463, INDEX('TAB input'!BW$446:BW$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E455)=\"\", BW463, INDEX('TAB input'!BX$446:BX$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E455)=\"\", BX463, INDEX('TAB input'!BY$446:BY$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E455)=\"\", BY463, INDEX('TAB input'!BZ$446:BZ$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E455)=\"\", BZ463, INDEX('TAB input'!CA$446:CA$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E455)=\"\", CA463, INDEX('TAB input'!CB$446:CB$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E455)=\"\", CB463, INDEX('TAB input'!CC$446:CC$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E455)=\"\", CC463, INDEX('TAB input'!CD$446:CD$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E455)=\"\", CD463, INDEX('TAB input'!CE$446:CE$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E455)=\"\", CE463, INDEX('TAB input'!CF$446:CF$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E455)=\"\", CF463, INDEX('TAB input'!CG$446:CG$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E455)=\"\", CG463, INDEX('TAB input'!CH$446:CH$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E455)=\"\", CH463, INDEX('TAB input'!CI$446:CI$495, $E455))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E455)=\"\", CI463, INDEX('TAB input'!CJ$446:CJ$495, $E455))","v":"DV"}]
[null,null,null,null,{"$f":"E467+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E468)","v":"Depreciation of net capex 2023-24"},null,null,null,{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>J$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:I468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>I$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:I468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:I468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>K$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:J468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>J$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:J468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:J468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>L$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:K468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>K$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:K468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:K468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>M$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:L468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>L$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:L468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:L468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>N$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:M468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>M$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:M468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:M468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>O$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:N468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>N$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:N468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:N468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>P$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:O468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>O$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:O468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:O468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>Q$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:P468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>P$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:P468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:P468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>R$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:Q468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>Q$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:Q468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:Q468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>S$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:R468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>R$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:R468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:R468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>T$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:S468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>S$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:S468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:S468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>U$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:T468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>T$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:T468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:T468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>V$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:U468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>U$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:U468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:U468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>W$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:V468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>V$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:V468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:V468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>X$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:W468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>W$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:W468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:W468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>Y$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:X468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>X$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:X468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:X468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>Z$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:Y468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>Y$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:Y468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:Y468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AA$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:Z468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>Z$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:Z468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:Z468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AB$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AA468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AA$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AA468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AA468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AC$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AB468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AB$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AB468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AB468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AD$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AC468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AC$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AC468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AC468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AE$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AD468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AD$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AD468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AD468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AF$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AE468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AE$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AE468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AE468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AG$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AF468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AF$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AF468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AF468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AH$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AG468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AG$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AG468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AG468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AI$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AH468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AH$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AH468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AH468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AJ$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AI468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AI$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AI468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AI468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AK$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AJ468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AJ$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AJ468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AJ468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AL$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AK468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AK$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AK468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AK468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AM$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AL468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AL$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AL468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AL468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AN$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AM468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AM$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AM468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AM468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AO$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AN468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AN$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AN468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AN468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AP$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AO468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AO$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AO468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AO468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AQ$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AP468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AP$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AP468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AP468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AR$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AQ468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AQ$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AQ468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AQ468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AS$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AR468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AR$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AR468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AR468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AT$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AS468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AS$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AS468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AS468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AU$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AT468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AT$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AT468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AT468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AV$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AU468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AU$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AU468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AU468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AW$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AV468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AV$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AV468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AV468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AX$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AW468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AW$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AW468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AW468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AY$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AX468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AX$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AX468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AX468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AZ$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AY468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AY$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AY468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AY468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BA$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AZ468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AZ$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AZ468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AZ468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BB$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BA468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BA$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BA468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BA468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BC$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BB468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BB$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BB468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BB468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BD$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BC468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BC$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BC468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BC468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BE$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BD468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BD$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BD468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BD468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BF$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BE468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BE$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BE468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BE468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BG$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BF468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BF$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BF468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BF468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BH$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BG468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BG$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BG468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BG468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BI$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BH468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BH$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BH468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BH468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BJ$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BI468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BI$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BI468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BI468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BK$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BJ468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BJ$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BJ468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BJ468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BL$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BK468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BK$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BK468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BK468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BM$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BL468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BL$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BL468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BL468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BN$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BM468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BM$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BM468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BM468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BO$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BN468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BN$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BN468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BN468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BP$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BO468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BO$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BO468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BO468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BQ$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BP468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BP$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BP468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BP468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BR$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BQ468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BQ$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BQ468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BQ468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BS$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BR468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BR$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BR468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BR468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BT$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BS468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BS$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BS468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BS468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BU$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BT468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BT$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BT468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BT468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BV$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BU468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BU$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BU468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BU468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BW$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BV468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BV$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BV468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BV468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BX$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BW468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BW$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BW468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BW468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BY$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BX468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BX$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BX468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BX468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BZ$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BY468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BY$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BY468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BY468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CA$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BZ468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BZ$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BZ468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BZ468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CB$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CA468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CA$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CA468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CA468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CC$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CB468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CB$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CB468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CB468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CD$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CC468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CC$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CC468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CC468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CE$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CD468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CD$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CD468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CD468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CF$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CE468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CE$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CE468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CE468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CG$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CF468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CF$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CF468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CF468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CH$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CG468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CG$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CG468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CG468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CI$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CH468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CH$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CH468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CH468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CJ$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CI468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CI$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CI468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CI468))))","v":0}]
[]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>H$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:G494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>G$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:G494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:G494))))","v":7.6466377528563187},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>I$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:H494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>H$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:H494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:H494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>J$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:I494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>I$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:I494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:I494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>K$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:J494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>J$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:J494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:J494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>L$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:K494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>K$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:K494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:K494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>M$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:L494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>L$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:L494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:L494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>N$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:M494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>M$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:M494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:M494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>O$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:N494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>N$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:N494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:N494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>P$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:O494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>O$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:O494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:O494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>Q$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:P494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>P$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:P494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:P494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>R$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:Q494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>Q$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:Q494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:Q494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>S$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:R494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>R$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:R494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:R494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>T$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:S494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>S$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:S494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:S494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>U$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:T494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>T$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:T494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:T494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>V$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:U494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>U$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:U494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:U494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>W$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:V494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>V$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:V494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:V494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>X$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:W494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>W$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:W494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:W494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>Y$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:X494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>X$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:X494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:X494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>Z$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:Y494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>Y$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:Y494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:Y494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AA$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:Z494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>Z$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:Z494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:Z494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AB$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AA494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AA$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AA494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AA494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AC$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AB494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AB$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AB494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AB494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AD$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AC494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AC$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AC494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AC494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AE$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AD494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AD$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AD494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AD494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AF$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AE494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AE$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AE494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AE494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AG$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AF494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AF$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AF494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AF494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AH$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AG494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AG$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AG494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AG494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AI$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AH494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AH$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AH494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AH494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AJ$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AI494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AI$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AI494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AI494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AK$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AJ494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AJ$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AJ494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AJ494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AL$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AK494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AK$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AK494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AK494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AM$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AL494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AL$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AL494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AL494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AN$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AM494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AM$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AM494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AM494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AO$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AN494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AN$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AN494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AN494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AP$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AO494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AO$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AO494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AO494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AQ$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AP494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AP$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AP494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AP494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AR$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AQ494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AQ$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AQ494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AQ494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AS$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AR494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AR$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AR494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AR494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AT$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AS494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AS$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AS494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AS494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AU$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AT494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AT$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AT494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AT494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AV$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AU494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AU$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AU494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AU494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AW$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AV494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AV$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AV494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AV494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AX$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AW494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AW$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AW494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AW494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AY$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AX494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AX$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AX494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AX494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AZ$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AY494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AY$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AY494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AY494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BA$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AZ494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AZ$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AZ494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AZ494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BB$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BA494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BA$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BA494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BA494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BC$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BB494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BB$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BB494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BB494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BD$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BC494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BC$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BC494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BC494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BE$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BD494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BD$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BD494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BD494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BF$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BE494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BE$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BE494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BE494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BG$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BF494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BF$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BF494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BF494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BH$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BG494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BG$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BG494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BG494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BI$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BH494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BH$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BH494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BH494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BJ$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BI494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BI$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BI494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BI494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BK$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BJ494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BJ$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BJ494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BJ494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BL$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BK494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BK$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BK494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BK494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BM$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BL494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BL$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BL494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BL494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BN$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BM494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BM$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BM494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BM494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BO$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BN494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BN$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BN494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BN494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BP$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BO494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BO$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BO494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BO494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BQ$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BP494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BP$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BP494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BP494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BR$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BQ494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BQ$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BQ494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BQ494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BS$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BR494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BR$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BR494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BR494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BT$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BS494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BS$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BS494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BS494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BU$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BT494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BT$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BT494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BT494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BV$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BU494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BU$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BU494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BU494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BW$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BV494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BV$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BV494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BV494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BX$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BW494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BW$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BW494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BW494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BY$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BX494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BX$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BX494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BX494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BZ$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BY494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BY$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BY494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BY494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CA$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BZ494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BZ$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BZ494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BZ494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CB$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CA494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CA$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CA494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CA494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CC$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CB494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CB$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CB494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CB494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CD$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CC494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CC$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CC494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CC494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CE$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CD494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CD$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CD494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CD494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CF$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CE494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CE$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CE494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CE494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CG$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CF494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CF$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CF494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CF494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CH$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CG494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CG$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CG494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CG494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CI$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CH494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CH$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CH494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CH494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CJ$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CI494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CI$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CI494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CI494))))","v":0}]
[null,null,null,null,{"$f":"E494+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E495)","v":"Depreciation of net capex 2022-23"},null,null,{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>I$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:H495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>H$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:H495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:H495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>J$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:I495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>I$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:I495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:I495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>K$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:J495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>J$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:J495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:J495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>L$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:K495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>K$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:K495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:K495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>M$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:L495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>L$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:L495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:L495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>N$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:M495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>M$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:M495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:M495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>O$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:N495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>N$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:N495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:N495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>P$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:O495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>O$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:O495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:O495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>Q$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:P495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>P$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:P495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:P495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>R$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:Q495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>Q$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:Q495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:Q495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>S$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:R495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>R$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:R495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:R495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>T$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:S495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>S$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:S495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:S495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>U$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:T495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>T$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:T495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:T495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>V$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:U495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>U$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:U495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:U495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>W$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:V495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>V$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:V495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:V495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>X$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:W495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>W$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:W495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:W495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>Y$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:X495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>X$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:X495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:X495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>Z$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:Y495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>Y$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:Y495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:Y495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AA$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:Z495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>Z$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:Z495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:Z495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AB$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AA495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AA$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AA495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AA495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AC$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AB495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AB$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AB495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AB495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AD$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AC495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AC$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AC495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AC495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AE$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AD495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AD$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AD495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AD495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AF$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AE495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AE$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AE495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AE495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AG$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AF495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AF$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AF495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AF495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AH$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AG495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AG$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AG495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AG495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AI$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AH495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AH$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AH495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AH495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AJ$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AI495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AI$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AI495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AI495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AK$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AJ495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AJ$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AJ495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AJ495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AL$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AK495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AK$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AK495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AK495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AM$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AL495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AL$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AL495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AL495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AN$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AM495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AM$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AM495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AM495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AO$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AN495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AN$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AN495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AN495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AP$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AO495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AO$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AO495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AO495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AQ$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AP495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AP$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AP495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AP495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AR$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AQ495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AQ$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AQ495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AQ495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AS$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AR495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AR$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AR495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AR495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AT$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AS495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AS$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AS495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AS495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AU$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AT495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AT$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AT495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AT495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AV$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AU495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AU$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AU495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AU495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AW$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AV495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AV$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AV495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AV495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AX$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AW495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AW$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AW495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AW495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AY$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AX495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AX$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AX495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AX495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AZ$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AY495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AY$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AY495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AY495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BA$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AZ495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AZ$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AZ495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AZ495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BB$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BA495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BA$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BA495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BA495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BC$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BB495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BB$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BB495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BB495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BD$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BC495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BC$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BC495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BC495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BE$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BD495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BD$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BD495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BD495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BF$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BE495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BE$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BE495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BE495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BG$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BF495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BF$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BF495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BF495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BH$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BG495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BG$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BG495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BG495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BI$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BH495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BH$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BH495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BH495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BJ$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BI495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BI$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BI495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BI495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BK$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BJ495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BJ$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BJ495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BJ495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BL$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BK495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BK$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BK495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BK495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BM$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BL495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BL$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BL495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BL495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BN$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BM495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BM$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BM495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BM495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BO$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BN495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BN$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BN495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BN495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BP$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BO495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BO$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BO495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BO495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BQ$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BP495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BP$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BP495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BP495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BR$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BQ495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BQ$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BQ495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BQ495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BS$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BR495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BR$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BR495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BR495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BT$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BS495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BS$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BS495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BS495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BU$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BT495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BT$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BT495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BT495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BV$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BU495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BU$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BU495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BU495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BW$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BV495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BV$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BV495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BV495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BX$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BW495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BW$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BW495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BW495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BY$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BX495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BX$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BX495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BX495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BZ$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BY495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BY$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BY495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BY495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CA$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BZ495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BZ$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BZ495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BZ495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CB$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CA495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CA$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CA495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CA495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CC$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CB495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CB$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CB495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CB495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CD$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CC495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CC$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CC495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CC495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CE$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CD495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CD$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CD495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CD495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CF$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CE495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CE$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CE495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CE495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CG$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CF495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CF$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CF495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CF495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CH$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CG495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CG$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CG495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CG495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CI$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CH495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CH$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CH495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CH495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CJ$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CI495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CI$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CI495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CI495))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E511","v":"Asset class 19"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E511, 'TAB input'!$D$18:$D$67, 0))","v":"Insulators - Decommission 2022-2027"}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E511)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E511)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E511)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E511)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E511)","v":-2.2204460492503131E-16},{"$f":"INDEX('TAB input'!M$286:M$335, $E511)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E511)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E511)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E511)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E511)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E511)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E511)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E511)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E511)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E511)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E511)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E511)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E511)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E511)","v":0}]
[null,null,null,null,{"$f":"E525+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E526)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>L$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:K526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>K$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:K526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:K526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>M$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:L526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>L$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:L526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:L526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>N$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:M526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>M$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:M526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:M526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>O$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:N526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>N$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:N526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:N526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>P$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:O526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>O$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:O526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:O526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>Q$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:P526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>P$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:P526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:P526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>R$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:Q526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>Q$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:Q526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:Q526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>S$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:R526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>R$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:R526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:R526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>T$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:S526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>S$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:S526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:S526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>U$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:T526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>T$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:T526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:T526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>V$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:U526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>U$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:U526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:U526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>W$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:V526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>V$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:V526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:V526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>X$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:W526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>W$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:W526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:W526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>Y$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:X526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>X$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:X526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:X526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>Z$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:Y526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>Y$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:Y526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:Y526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AA$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:Z526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>Z$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:Z526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:Z526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AB$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AA526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AA$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AA526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AA526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AC$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AB526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AB$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AB526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AB526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AD$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AC526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AC$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AC526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AC526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AE$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AD526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AD$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AD526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AD526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AF$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AE526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AE$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AE526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AE526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AG$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AF526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AF$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AF526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AF526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AH$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AG526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AG$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AG526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AG526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AI$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AH526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AH$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AH526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AH526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AJ$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AI526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AI$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AI526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AI526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AK$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AJ526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AJ$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AJ526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AJ526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AL$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AK526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AK$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AK526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AK526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AM$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AL526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AL$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AL526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AL526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AN$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AM526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AM$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AM526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AM526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AO$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AN526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AN$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AN526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AN526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AP$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AO526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AO$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AO526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AO526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AQ$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AP526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AP$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AP526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AP526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AR$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AQ526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AQ$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AQ526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AQ526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AS$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AR526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AR$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AR526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AR526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AT$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AS526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AS$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AS526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AS526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AU$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AT526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AT$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AT526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AT526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AV$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AU526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AU$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AU526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AU526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AW$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AV526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AV$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AV526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AV526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AX$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AW526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AW$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AW526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AW526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AY$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AX526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AX$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AX526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AX526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AZ$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AY526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AY$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AY526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AY526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BA$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AZ526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AZ$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AZ526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AZ526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BB$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BA526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BA$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BA526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BA526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BC$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BB526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BB$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BB526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BB526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BD$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BC526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BC$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BC526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BC526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BE$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BD526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BD$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BD526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BD526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BF$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BE526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BE$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BE526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BE526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BG$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BF526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BF$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BF526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BF526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BH$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BG526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BG$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BG526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BG526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BI$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BH526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BH$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BH526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BH526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BJ$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BI526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BI$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BI526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BI526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BK$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BJ526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BJ$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BJ526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BJ526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BL$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BK526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BK$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BK526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BK526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BM$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BL526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BL$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BL526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BL526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BN$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BM526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BM$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BM526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BM526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BO$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BN526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BN$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BN526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BN526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BP$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BO526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BO$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BO526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BO526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BQ$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BP526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BP$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BP526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BP526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BR$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BQ526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BQ$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BQ526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BQ526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BS$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BR526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BR$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BR526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BR526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BT$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BS526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BS$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BS526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BS526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BU$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BT526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BT$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BT526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BT526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BV$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BU526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BU$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BU526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BU526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BW$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BV526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BV$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BV526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BV526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BX$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BW526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BW$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BW526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BW526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BY$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BX526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BX$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BX526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BX526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BZ$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BY526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BY$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BY526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BY526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CA$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BZ526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BZ$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BZ526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BZ526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CB$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CA526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CA$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CA526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CA526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CC$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CB526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CB$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CB526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CB526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CD$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CC526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CC$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CC526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CC526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CE$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CD526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CD$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CD526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CD526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CF$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CE526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CE$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CE526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CE526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CG$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CF526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CF$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CF526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CF526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CH$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CG526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CG$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CG526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CG526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CI$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CH526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CH$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CH526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CH526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CJ$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CI526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CI$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CI526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CI526))))","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E539)=0, G541, INDEX('TAB input'!H$233:H$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E539)=0, H541, INDEX('TAB input'!I$233:I$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E539)=0, I541, INDEX('TAB input'!J$233:J$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E539)=0, J541, INDEX('TAB input'!K$233:K$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E539)=0, K541, INDEX('TAB input'!L$233:L$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E539)=0, L541, INDEX('TAB input'!M$233:M$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E539)=0, M541, INDEX('TAB input'!N$233:N$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E539)=0, N541, INDEX('TAB input'!O$233:O$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E539)=0, O541, INDEX('TAB input'!P$233:P$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E539)=0, P541, INDEX('TAB input'!Q$233:Q$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E539)=0, Q541, INDEX('TAB input'!R$233:R$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E539)=0, R541, INDEX('TAB input'!S$233:S$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E539)=0, S541, INDEX('TAB input'!T$233:T$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E539)=0, T541, INDEX('TAB input'!U$233:U$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E539)=0, U541, INDEX('TAB input'!V$233:V$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E539)=0, V541, INDEX('TAB input'!W$233:W$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E539)=0, W541, INDEX('TAB input'!X$233:X$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E539)=0, X541, INDEX('TAB input'!Y$233:Y$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E539)=0, Y541, INDEX('TAB input'!Z$233:Z$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E539)=0, Z541, INDEX('TAB input'!AA$233:AA$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E539)=0, AA541, INDEX('TAB input'!AB$233:AB$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E539)=0, AB541, INDEX('TAB input'!AC$233:AC$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E539)=0, AC541, INDEX('TAB input'!AD$233:AD$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E539)=0, AD541, INDEX('TAB input'!AE$233:AE$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E539)=0, AE541, INDEX('TAB input'!AF$233:AF$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E539)=0, AF541, INDEX('TAB input'!AG$233:AG$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E539)=0, AG541, INDEX('TAB input'!AH$233:AH$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E539)=0, AH541, INDEX('TAB input'!AI$233:AI$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E539)=0, AI541, INDEX('TAB input'!AJ$233:AJ$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E539)=0, AJ541, INDEX('TAB input'!AK$233:AK$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E539)=0, AK541, INDEX('TAB input'!AL$233:AL$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E539)=0, AL541, INDEX('TAB input'!AM$233:AM$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E539)=0, AM541, INDEX('TAB input'!AN$233:AN$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E539)=0, AN541, INDEX('TAB input'!AO$233:AO$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E539)=0, AO541, INDEX('TAB input'!AP$233:AP$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E539)=0, AP541, INDEX('TAB input'!AQ$233:AQ$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E539)=0, AQ541, INDEX('TAB input'!AR$233:AR$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E539)=0, AR541, INDEX('TAB input'!AS$233:AS$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E539)=0, AS541, INDEX('TAB input'!AT$233:AT$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E539)=0, AT541, INDEX('TAB input'!AU$233:AU$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E539)=0, AU541, INDEX('TAB input'!AV$233:AV$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E539)=0, AV541, INDEX('TAB input'!AW$233:AW$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E539)=0, AW541, INDEX('TAB input'!AX$233:AX$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E539)=0, AX541, INDEX('TAB input'!AY$233:AY$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E539)=0, AY541, INDEX('TAB input'!AZ$233:AZ$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E539)=0, AZ541, INDEX('TAB input'!BA$233:BA$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E539)=0, BA541, INDEX('TAB input'!BB$233:BB$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E539)=0, BB541, INDEX('TAB input'!BC$233:BC$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E539)=0, BC541, INDEX('TAB input'!BD$233:BD$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E539)=0, BD541, INDEX('TAB input'!BE$233:BE$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E539)=0, BE541, INDEX('TAB input'!BF$233:BF$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E539)=0, BF541, INDEX('TAB input'!BG$233:BG$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E539)=0, BG541, INDEX('TAB input'!BH$233:BH$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E539)=0, BH541, INDEX('TAB input'!BI$233:BI$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E539)=0, BI541, INDEX('TAB input'!BJ$233:BJ$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E539)=0, BJ541, INDEX('TAB input'!BK$233:BK$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E539)=0, BK541, INDEX('TAB input'!BL$233:BL$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E539)=0, BL541, INDEX('TAB input'!BM$233:BM$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E539)=0, BM541, INDEX('TAB input'!BN$233:BN$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E539)=0, BN541, INDEX('TAB input'!BO$233:BO$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E539)=0, BO541, INDEX('TAB input'!BP$233:BP$282, $E539))","v":35},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E539)=0, BP541, INDEX('TAB input'!BQ$233:BQ$282, $E539))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E539)=0, BQ541, INDEX('TAB input'!BR$233:BR$282, $E539))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E539)=0, BR541, INDEX('TAB input'!BS$233:BS$282, $E539))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E539)=0, BS541, INDEX('TAB input'!BT$233:BT$282, $E539))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E539)=0, BT541, INDEX('TAB input'!BU$233:BU$282, $E539))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E539)=0, BU541, INDEX('TAB input'!BV$233:BV$282, $E539))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E539)=0, BV541, INDEX('TAB input'!BW$233:BW$282, $E539))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E539)=0, BW541, INDEX('TAB input'!BX$233:BX$282, $E539))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E539)=0, BX541, INDEX('TAB input'!BY$233:BY$282, $E539))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E539)=0, BY541, INDEX('TAB input'!BZ$233:BZ$282, $E539))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E539)=0, BZ541, INDEX('TAB input'!CA$233:CA$282, $E539))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E539)=0, CA541, INDEX('TAB input'!CB$233:CB$282, $E539))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E539)=0, CB541, INDEX('TAB input'!CC$233:CC$282, $E539))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E539)=0, CC541, INDEX('TAB input'!CD$233:CD$282, $E539))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E539)=0, CD541, INDEX('TAB input'!CE$233:CE$282, $E539))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E539)=0, CE541, INDEX('TAB input'!CF$233:CF$282, $E539))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E539)=0, CF541, INDEX('TAB input'!CG$233:CG$282, $E539))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E539)=0, CG541, INDEX('TAB input'!CH$233:CH$282, $E539))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E539)=0, CH541, INDEX('TAB input'!CI$233:CI$282, $E539))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E539)=0, CI541, INDEX('TAB input'!CJ$233:CJ$282, $E539))","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"E551+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E552)","v":"Depreciation of net capex 2023-24"},null,null,null,{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>J$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:I552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>I$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:I552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:I552))))","v":0.35291524791054019},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>K$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:J552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>J$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:J552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:J552))))","v":0.33274866231565214},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>L$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:K552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>K$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:K552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:K552))))","v":0.31373445304047204},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>M$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:L552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>L$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:L552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:L552))))","v":0.29580677000958794},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>N$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:M552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>M$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:M552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:M552))))","v":0.27890352600904006},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>O$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:N552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>N$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:N552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:N552))))","v":0.26296618166566638},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>P$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:O552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>O$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:O552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:O552))))","v":0.24793954271334256},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>Q$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:P552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>P$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:P552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:P552))))","v":0.23377156884400868},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>R$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:Q552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>Q$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:Q552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:Q552))))","v":0.22041319348149391},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>S$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:R552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>R$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:R552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:R552))))","v":0.20781815385397998},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>T$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:S552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>S$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:S552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:S552))))","v":0.19594283077660971},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>U$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:T552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>T$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:T552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:T552))))","v":0.18474609758937488},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>V$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:U552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>U$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:U552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:U552))))","v":0.17418917772712486},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>W$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:V552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>V$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:V552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:V552))))","v":0.16423551042843204},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>X$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:W552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>W$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:W552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:W552))))","v":0.15485062411823591},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>Y$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:X552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>X$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:X552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:X552))))","v":0.14600201702576529},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>Z$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:Y552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>Y$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:Y552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:Y552))))","v":0.13765904462429299},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AA$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:Z552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>Z$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:Z552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:Z552))))","v":0.12979281350290481},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AB$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AA552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AA$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AA552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AA552))))","v":0.12237608130273883},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AC$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AB552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AB$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AB552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AB552))))","v":0.11538316237115376},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AD$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AC552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AC$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AC552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AC552))))","v":0.10878983880708784},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AE$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AD552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AD$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AD552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AD552))))","v":0.10257327658953998},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AF$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AE552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AE$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AE552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AE552))))","v":9.6711946498709109E-2},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AG$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AF552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AF$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AF552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AF552))))","v":9.1185549555925755E-2},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AH$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AG552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AG$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AG552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AG552))))","v":8.5974946724158591E-2},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AI$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AH552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AH$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AH552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AH552))))","v":8.1062092625635226E-2},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AJ$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AI552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AI$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AI552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AI552))))","v":7.6429973047027491E-2},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AK$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AJ552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AJ$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AJ552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AJ552))))","v":7.2062546015768753E-2},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AL$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AK552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AK$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AK552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AK552))))","v":6.794468624343912E-2},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AM$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AL552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AL$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AL552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AL552))))","v":6.406213274381406E-2},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AN$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AM552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AM$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AM552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AM552))))","v":6.0401439444167537E-2},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AO$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AN552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AN$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AN552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AN552))))","v":5.6949928618786519E-2},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AP$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AO552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AO$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AO552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AO552))))","v":5.3695646983427284E-2},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AQ$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AP552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AP$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AP552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AP552))))","v":5.0627324298660015E-2},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AR$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AQ552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AQ$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AQ552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AQ552))))","v":4.773433433873657E-2},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AS$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AR552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AR$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AR552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AR552))))","v":0.78761651658915355},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AT$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AS552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AS$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AS552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AS552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AU$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AT552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AT$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AT552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AT552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AV$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AU552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AU$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AU552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AU552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AW$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AV552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AV$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AV552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AV552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AX$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AW552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AW$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AW552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AW552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AY$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AX552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AX$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AX552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AX552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AZ$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AY552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AY$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AY552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AY552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BA$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AZ552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AZ$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AZ552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AZ552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BB$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BA552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BA$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BA552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BA552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BC$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BB552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BB$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BB552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BB552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BD$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BC552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BC$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BC552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BC552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BE$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BD552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BD$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BD552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BD552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BF$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BE552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BE$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BE552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BE552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BG$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BF552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BF$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BF552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BF552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BH$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BG552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BG$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BG552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BG552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BI$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BH552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BH$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BH552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BH552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BJ$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BI552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BI$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BI552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BI552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BK$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BJ552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BJ$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BJ552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BJ552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BL$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BK552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BK$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BK552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BK552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BM$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BL552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BL$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BL552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BL552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BN$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BM552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BM$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BM552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BM552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BO$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BN552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BN$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BN552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BN552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BP$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BO552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BO$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BO552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BO552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BQ$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BP552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BP$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BP552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BP552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BR$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BQ552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BQ$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BQ552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BQ552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BS$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BR552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BR$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BR552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BR552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BT$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BS552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BS$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BS552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BS552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BU$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BT552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BT$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BT552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BT552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BV$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BU552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BU$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BU552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BU552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BW$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BV552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BV$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BV552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BV552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BX$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BW552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BW$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BW552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BW552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BY$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BX552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BX$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BX552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BX552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BZ$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BY552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BY$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BY552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BY552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CA$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BZ552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BZ$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BZ552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BZ552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CB$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CA552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CA$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CA552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CA552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CC$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CB552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CB$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CB552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CB552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CD$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CC552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CC$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CC552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CC552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CE$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CD552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CD$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CD552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CD552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CF$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CE552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CE$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CE552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CE552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CG$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CF552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CF$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CF552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CF552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CH$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CG552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CG$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CG552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CG552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CI$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CH552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CH$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CH552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CH552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CJ$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CI552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CI$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CI552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CI552))))","v":0}]
[]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E567)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E567)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E567)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E567)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E567)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E567)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E567)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E567)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E567)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E567)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E567)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E567)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E567)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E567)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E567)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E567)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E567)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E567)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E567)","v":0}]
[null,null,null,null,{"$f":"E582+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E583)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>M$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:L583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>L$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:L583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:L583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>N$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:M583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>M$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:M583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:M583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>O$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:N583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>N$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:N583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:N583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>P$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:O583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>O$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:O583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:O583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>Q$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:P583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>P$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:P583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:P583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>R$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:Q583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>Q$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:Q583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:Q583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>S$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:R583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>R$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:R583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:R583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>T$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:S583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>S$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:S583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:S583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>U$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:T583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>T$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:T583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:T583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>V$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:U583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>U$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:U583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:U583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>W$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:V583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>V$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:V583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:V583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>X$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:W583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>W$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:W583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:W583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>Y$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:X583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>X$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:X583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:X583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>Z$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:Y583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>Y$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:Y583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:Y583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AA$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:Z583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>Z$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:Z583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:Z583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AB$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AA583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AA$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AA583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AA583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AC$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AB583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AB$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AB583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AB583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AD$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AC583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AC$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AC583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AC583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AE$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AD583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AD$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AD583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AD583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AF$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AE583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AE$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AE583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AE583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AG$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AF583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AF$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AF583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AF583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AH$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AG583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AG$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AG583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AG583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AI$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AH583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AH$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AH583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AH583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AJ$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AI583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AI$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AI583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AI583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AK$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AJ583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AJ$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AJ583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AJ583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AL$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AK583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AK$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AK583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AK583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AM$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AL583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AL$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AL583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AL583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AN$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AM583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AM$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AM583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AM583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AO$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AN583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AN$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AN583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AN583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AP$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AO583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AO$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AO583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AO583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AQ$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AP583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AP$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AP583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AP583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AR$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AQ583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AQ$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AQ583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AQ583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AS$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AR583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AR$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AR583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AR583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AT$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AS583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AS$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AS583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AS583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AU$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AT583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AT$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AT583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AT583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AV$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AU583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AU$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AU583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AU583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AW$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AV583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AV$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AV583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AV583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AX$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AW583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AW$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AW583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AW583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AY$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AX583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AX$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AX583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AX583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AZ$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AY583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AY$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AY583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AY583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BA$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AZ583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AZ$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AZ583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AZ583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BB$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BA583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BA$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BA583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BA583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BC$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BB583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BB$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BB583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BB583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BD$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BC583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BC$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BC583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BC583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BE$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BD583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BD$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BD583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BD583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BF$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BE583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BE$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BE583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BE583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BG$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BF583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BF$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BF583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BF583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BH$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BG583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BG$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BG583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BG583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BI$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BH583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BH$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BH583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BH583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BJ$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BI583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BI$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BI583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BI583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BK$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BJ583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BJ$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BJ583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BJ583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BL$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BK583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BK$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BK583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BK583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BM$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BL583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BL$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BL583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BL583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BN$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BM583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BM$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BM583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BM583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BO$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BN583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BN$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BN583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BN583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BP$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BO583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BO$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BO583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BO583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BQ$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BP583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BP$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BP583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BP583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BR$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BQ583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BQ$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BQ583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BQ583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BS$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BR583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BR$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BR583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BR583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BT$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BS583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BS$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BS583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BS583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BU$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BT583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BT$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BT583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BT583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BV$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BU583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BU$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BU583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BU583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BW$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BV583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BV$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BV583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BV583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BX$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BW583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BW$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BW583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BW583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BY$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BX583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BX$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BX583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BX583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BZ$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BY583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BY$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BY583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BY583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CA$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BZ583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BZ$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BZ583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BZ583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CB$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CA583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CA$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CA583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CA583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CC$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CB583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CB$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CB583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CB583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CD$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CC583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CC$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CC583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CC583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CE$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CD583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CD$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CD583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CD583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CF$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CE583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CE$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CE583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CE583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CG$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CF583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CF$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CF583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CF583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CH$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CG583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CG$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CG583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CG583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CI$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CH583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CH$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CH583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CH583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CJ$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CI583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CI$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CI583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CI583))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E581)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>K$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:J588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>J$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:J588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:J588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>L$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:K588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>K$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:K588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:K588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>M$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:L588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>L$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:L588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:L588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>N$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:M588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>M$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:M588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:M588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>O$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:N588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>N$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:N588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:N588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>P$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:O588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>O$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:O588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:O588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>Q$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:P588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>P$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:P588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:P588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>R$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:Q588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>Q$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:Q588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:Q588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>S$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:R588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>R$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:R588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:R588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>T$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:S588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>S$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:S588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:S588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>U$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:T588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>T$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:T588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:T588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>V$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:U588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>U$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:U588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:U588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>W$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:V588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>V$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:V588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:V588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>X$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:W588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>W$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:W588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:W588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>Y$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:X588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>X$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:X588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:X588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>Z$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:Y588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>Y$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:Y588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:Y588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AA$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:Z588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>Z$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:Z588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:Z588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AB$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AA588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AA$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AA588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AA588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AC$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AB588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AB$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AB588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AB588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AD$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AC588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AC$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AC588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AC588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AE$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AD588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AD$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AD588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AD588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AF$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AE588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AE$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AE588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AE588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AG$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AF588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AF$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AF588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AF588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AH$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AG588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AG$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AG588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AG588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AI$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AH588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AH$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AH588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AH588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AJ$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AI588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AI$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AI588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AI588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AK$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AJ588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AJ$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AJ588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AJ588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AL$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AK588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AK$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AK588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AK588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AM$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AL588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AL$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AL588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AL588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AN$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AM588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AM$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AM588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AM588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AO$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AN588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AN$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AN588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AN588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AP$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AO588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AO$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AO588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AO588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AQ$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AP588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AP$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AP588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AP588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AR$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AQ588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AQ$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AQ588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AQ588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AS$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AR588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AR$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AR588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AR588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AT$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AS588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AS$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AS588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AS588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AU$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AT588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AT$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AT588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AT588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AV$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AU588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AU$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AU588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AU588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AW$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AV588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AV$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AV588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AV588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AX$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AW588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AW$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AW588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AW588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AY$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AX588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AX$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AX588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AX588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AZ$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AY588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AY$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AY588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AY588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BA$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AZ588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AZ$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AZ588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AZ588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BB$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BA588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BA$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BA588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BA588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BC$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BB588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BB$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BB588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BB588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BD$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BC588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BC$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BC588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BC588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BE$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BD588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BD$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BD588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BD588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BF$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BE588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BE$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BE588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BE588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BG$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BF588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BF$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BF588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BF588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BH$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BG588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BG$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BG588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BG588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BI$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BH588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BH$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BH588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BH588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BJ$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BI588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BI$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BI588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BI588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BK$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BJ588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BJ$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BJ588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BJ588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BL$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BK588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BK$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BK588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BK588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BM$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BL588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BL$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BL588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BL588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BN$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BM588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BM$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BM588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BM588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BO$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BN588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BN$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BN588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BN588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BP$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BO588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BO$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BO588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BO588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BQ$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BP588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BP$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BP588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BP588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BR$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BQ588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BQ$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BQ588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BQ588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BS$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BR588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BR$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BR588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BR588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BT$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BS588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BS$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BS588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BS588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BU$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BT588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BT$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BT588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BT588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BV$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BU588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BU$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BU588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BU588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BW$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BV588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BV$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BV588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BV588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BX$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BW588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BW$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BW588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BW588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BY$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BX588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BX$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BX588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BX588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BZ$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BY588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BY$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BY588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BY588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CA$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BZ588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BZ$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BZ588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BZ588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CB$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CA588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CA$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CA588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CA588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CC$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CB588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CB$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CB588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CB588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CD$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CC588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CC$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CC588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CC588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CE$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CD588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CD$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CD588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CD588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CF$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CE588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CE$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CE588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CE588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CG$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CF588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CF$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CF588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CF588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CH$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CG588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CG$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CG588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CG588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CI$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CH588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CH$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CH588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CH588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CJ$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CI588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CI$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CI588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CI588))))","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!G$446:G$495, $E595)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E595)=\"\", G603, INDEX('TAB input'!H$446:H$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E595)=\"\", H603, INDEX('TAB input'!I$446:I$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E595)=\"\", I603, INDEX('TAB input'!J$446:J$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E595)=\"\", J603, INDEX('TAB input'!K$446:K$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E595)=\"\", K603, INDEX('TAB input'!L$446:L$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E595)=\"\", L603, INDEX('TAB input'!M$446:M$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E595)=\"\", M603, INDEX('TAB input'!N$446:N$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E595)=\"\", N603, INDEX('TAB input'!O$446:O$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E595)=\"\", O603, INDEX('TAB input'!P$446:P$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E595)=\"\", P603, INDEX('TAB input'!Q$446:Q$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E595)=\"\", Q603, INDEX('TAB input'!R$446:R$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E595)=\"\", R603, INDEX('TAB input'!S$446:S$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E595)=\"\", S603, INDEX('TAB input'!T$446:T$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E595)=\"\", T603, INDEX('TAB input'!U$446:U$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E595)=\"\", U603, INDEX('TAB input'!V$446:V$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E595)=\"\", V603, INDEX('TAB input'!W$446:W$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E595)=\"\", W603, INDEX('TAB input'!X$446:X$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E595)=\"\", X603, INDEX('TAB input'!Y$446:Y$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E595)=\"\", Y603, INDEX('TAB input'!Z$446:Z$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E595)=\"\", Z603, INDEX('TAB input'!AA$446:AA$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E595)=\"\", AA603, INDEX('TAB input'!AB$446:AB$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E595)=\"\", AB603, INDEX('TAB input'!AC$446:AC$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E595)=\"\", AC603, INDEX('TAB input'!AD$446:AD$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E595)=\"\", AD603, INDEX('TAB input'!AE$446:AE$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E595)=\"\", AE603, INDEX('TAB input'!AF$446:AF$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E595)=\"\", AF603, INDEX('TAB input'!AG$446:AG$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E595)=\"\", AG603, INDEX('TAB input'!AH$446:AH$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E595)=\"\", AH603, INDEX('TAB input'!AI$446:AI$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E595)=\"\", AI603, INDEX('TAB input'!AJ$446:AJ$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E595)=\"\", AJ603, INDEX('TAB input'!AK$446:AK$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E595)=\"\", AK603, INDEX('TAB input'!AL$446:AL$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E595)=\"\", AL603, INDEX('TAB input'!AM$446:AM$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E595)=\"\", AM603, INDEX('TAB input'!AN$446:AN$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E595)=\"\", AN603, INDEX('TAB input'!AO$446:AO$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E595)=\"\", AO603, INDEX('TAB input'!AP$446:AP$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E595)=\"\", AP603, INDEX('TAB input'!AQ$446:AQ$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E595)=\"\", AQ603, INDEX('TAB input'!AR$446:AR$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E595)=\"\", AR603, INDEX('TAB input'!AS$446:AS$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E595)=\"\", AS603, INDEX('TAB input'!AT$446:AT$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E595)=\"\", AT603, INDEX('TAB input'!AU$446:AU$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E595)=\"\", AU603, INDEX('TAB input'!AV$446:AV$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E595)=\"\", AV603, INDEX('TAB input'!AW$446:AW$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E595)=\"\", AW603, INDEX('TAB input'!AX$446:AX$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E595)=\"\", AX603, INDEX('TAB input'!AY$446:AY$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E595)=\"\", AY603, INDEX('TAB input'!AZ$446:AZ$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E595)=\"\", AZ603, INDEX('TAB input'!BA$446:BA$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E595)=\"\", BA603, INDEX('TAB input'!BB$446:BB$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E595)=\"\", BB603, INDEX('TAB input'!BC$446:BC$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E595)=\"\", BC603, INDEX('TAB input'!BD$446:BD$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E595)=\"\", BD603, INDEX('TAB input'!BE$446:BE$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E595)=\"\", BE603, INDEX('TAB input'!BF$446:BF$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E595)=\"\", BF603, INDEX('TAB input'!BG$446:BG$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E595)=\"\", BG603, INDEX('TAB input'!BH$446:BH$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E595)=\"\", BH603, INDEX('TAB input'!BI$446:BI$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E595)=\"\", BI603, INDEX('TAB input'!BJ$446:BJ$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E595)=\"\", BJ603, INDEX('TAB input'!BK$446:BK$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E595)=\"\", BK603, INDEX('TAB input'!BL$446:BL$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E595)=\"\", BL603, INDEX('TAB input'!BM$446:BM$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E595)=\"\", BM603, INDEX('TAB input'!BN$446:BN$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E595)=\"\", BN603, INDEX('TAB input'!BO$446:BO$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E595)=\"\", BO603, INDEX('TAB input'!BP$446:BP$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E595)=\"\", BP603, INDEX('TAB input'!BQ$446:BQ$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E595)=\"\", BQ603, INDEX('TAB input'!BR$446:BR$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E595)=\"\", BR603, INDEX('TAB input'!BS$446:BS$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E595)=\"\", BS603, INDEX('TAB input'!BT$446:BT$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E595)=\"\", BT603, INDEX('TAB input'!BU$446:BU$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E595)=\"\", BU603, INDEX('TAB input'!BV$446:BV$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E595)=\"\", BV603, INDEX('TAB input'!BW$446:BW$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E595)=\"\", BW603, INDEX('TAB input'!BX$446:BX$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E595)=\"\", BX603, INDEX('TAB input'!BY$446:BY$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E595)=\"\", BY603, INDEX('TAB input'!BZ$446:BZ$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E595)=\"\", BZ603, INDEX('TAB input'!CA$446:CA$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E595)=\"\", CA603, INDEX('TAB input'!CB$446:CB$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E595)=\"\", CB603, INDEX('TAB input'!CC$446:CC$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E595)=\"\", CC603, INDEX('TAB input'!CD$446:CD$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E595)=\"\", CD603, INDEX('TAB input'!CE$446:CE$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E595)=\"\", CE603, INDEX('TAB input'!CF$446:CF$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E595)=\"\", CF603, INDEX('TAB input'!CG$446:CG$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E595)=\"\", CG603, INDEX('TAB input'!CH$446:CH$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E595)=\"\", CH603, INDEX('TAB input'!CI$446:CI$495, $E595))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E595)=\"\", CI603, INDEX('TAB input'!CJ$446:CJ$495, $E595))","v":"DV"}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E607)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>I$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:H614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>H$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:H614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:H614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>J$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:I614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>I$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:I614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:I614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>K$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:J614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>J$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:J614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:J614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>L$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:K614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>K$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:K614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:K614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>M$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:L614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>L$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:L614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:L614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>N$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:M614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>M$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:M614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:M614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>O$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:N614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>N$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:N614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:N614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>P$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:O614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>O$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:O614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:O614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>Q$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:P614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>P$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:P614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:P614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>R$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:Q614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>Q$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:Q614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:Q614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>S$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:R614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>R$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:R614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:R614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>T$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:S614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>S$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:S614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:S614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>U$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:T614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>T$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:T614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:T614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>V$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:U614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>U$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:U614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:U614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>W$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:V614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>V$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:V614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:V614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>X$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:W614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>W$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:W614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:W614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>Y$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:X614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>X$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:X614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:X614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>Z$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:Y614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>Y$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:Y614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:Y614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AA$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:Z614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>Z$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:Z614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:Z614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AB$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AA614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AA$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AA614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AA614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AC$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AB614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AB$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AB614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AB614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AD$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AC614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AC$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AC614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AC614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AE$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AD614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AD$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AD614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AD614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AF$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AE614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AE$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AE614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AE614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AG$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AF614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AF$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AF614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AF614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AH$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AG614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AG$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AG614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AG614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AI$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AH614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AH$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AH614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AH614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AJ$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AI614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AI$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AI614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AI614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AK$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AJ614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AJ$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AJ614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AJ614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AL$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AK614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AK$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AK614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AK614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AM$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AL614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AL$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AL614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AL614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AN$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AM614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AM$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AM614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AM614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AO$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AN614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AN$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AN614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AN614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AP$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AO614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AO$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AO614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AO614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AQ$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AP614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AP$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AP614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AP614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AR$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AQ614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AQ$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AQ614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AQ614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AS$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AR614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AR$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AR614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AR614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AT$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AS614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AS$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AS614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AS614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AU$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AT614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AT$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AT614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AT614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AV$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AU614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AU$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AU614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AU614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AW$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AV614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AV$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AV614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AV614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AX$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AW614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AW$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AW614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AW614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AY$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AX614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AX$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AX614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AX614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AZ$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AY614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AY$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AY614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AY614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BA$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AZ614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AZ$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AZ614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AZ614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BB$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BA614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BA$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BA614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BA614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BC$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BB614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BB$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BB614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BB614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BD$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BC614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BC$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BC614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BC614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BE$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BD614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BD$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BD614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BD614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BF$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BE614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BE$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BE614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BE614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BG$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BF614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BF$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BF614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BF614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BH$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BG614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BG$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BG614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BG614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BI$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BH614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BH$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BH614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BH614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BJ$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BI614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BI$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BI614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BI614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BK$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BJ614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BJ$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BJ614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BJ614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BL$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BK614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BK$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BK614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BK614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BM$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BL614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BL$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BL614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BL614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BN$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BM614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BM$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BM614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BM614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BO$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BN614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BN$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BN614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BN614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BP$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BO614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BO$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BO614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BO614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BQ$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BP614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BP$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BP614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BP614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BR$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BQ614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BQ$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BQ614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BQ614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BS$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BR614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BR$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BR614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BR614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BT$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BS614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BS$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BS614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BS614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BU$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BT614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BT$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BT614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BT614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BV$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BU614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BU$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BU614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BU614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BW$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BV614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BV$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BV614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BV614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BX$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BW614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BW$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BW614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BW614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BY$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BX614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BX$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BX614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BX614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BZ$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BY614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BY$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BY614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BY614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CA$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BZ614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BZ$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BZ614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BZ614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CB$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CA614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CA$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CA614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CA614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CC$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CB614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CB$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CB614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CB614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CD$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CC614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CC$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CC614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CC614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CE$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CD614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CD$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CD614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CD614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CF$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CE614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CE$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CE614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CE614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CG$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CF614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CF$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CF614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CF614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CH$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CG614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CG$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CG614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CG614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CI$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CH614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CH$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CH614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CH614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CJ$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CI614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CI$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CI614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CI614))))","v":0}]
[]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$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$13","v":0}]
[null,null,null,null,{"$f":"E634+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E635)","v":"Depreciation of net capex 2022-23"},null,null,{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>I$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:H635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>H$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:H635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:H635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>J$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:I635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>I$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:I635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:I635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>K$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:J635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>J$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:J635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:J635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>L$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:K635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>K$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:K635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:K635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>M$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:L635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>L$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:L635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:L635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>N$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:M635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>M$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:M635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:M635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>O$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:N635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>N$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:N635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:N635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>P$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:O635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>O$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:O635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:O635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>Q$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:P635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>P$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:P635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:P635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>R$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:Q635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>Q$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:Q635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:Q635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>S$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:R635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>R$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:R635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:R635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>T$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:S635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>S$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:S635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:S635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>U$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:T635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>T$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:T635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:T635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>V$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:U635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>U$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:U635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:U635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>W$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:V635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>V$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:V635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:V635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>X$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:W635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>W$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:W635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:W635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>Y$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:X635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>X$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:X635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:X635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>Z$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:Y635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>Y$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:Y635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:Y635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AA$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:Z635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>Z$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:Z635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:Z635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AB$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AA635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AA$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AA635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AA635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AC$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AB635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AB$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AB635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AB635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AD$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AC635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AC$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AC635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AC635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AE$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AD635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AD$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AD635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AD635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AF$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AE635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AE$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AE635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AE635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AG$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AF635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AF$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AF635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AF635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AH$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AG635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AG$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AG635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AG635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AI$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AH635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AH$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AH635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AH635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AJ$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AI635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AI$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AI635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AI635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AK$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AJ635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AJ$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AJ635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AJ635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AL$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AK635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AK$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AK635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AK635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AM$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AL635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AL$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AL635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AL635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AN$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AM635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AM$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AM635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AM635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AO$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AN635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AN$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AN635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AN635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AP$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AO635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AO$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AO635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AO635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AQ$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AP635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AP$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AP635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AP635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AR$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AQ635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AQ$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AQ635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AQ635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AS$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AR635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AR$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AR635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AR635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AT$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AS635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AS$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AS635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AS635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AU$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AT635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AT$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AT635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AT635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AV$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AU635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AU$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AU635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AU635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AW$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AV635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AV$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AV635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AV635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AX$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AW635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AW$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AW635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AW635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AY$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AX635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AX$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AX635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AX635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AZ$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AY635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AY$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AY635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AY635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BA$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AZ635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AZ$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AZ635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AZ635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BB$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BA635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BA$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BA635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BA635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BC$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BB635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BB$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BB635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BB635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BD$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BC635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BC$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BC635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BC635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BE$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BD635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BD$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BD635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BD635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BF$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BE635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BE$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BE635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BE635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BG$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BF635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BF$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BF635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BF635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BH$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BG635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BG$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BG635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BG635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BI$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BH635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BH$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BH635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BH635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BJ$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BI635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BI$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BI635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BI635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BK$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BJ635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BJ$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BJ635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BJ635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BL$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BK635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BK$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BK635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BK635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BM$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BL635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BL$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BL635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BL635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BN$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BM635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BM$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BM635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BM635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BO$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BN635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BN$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BN635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BN635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BP$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BO635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BO$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BO635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BO635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BQ$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BP635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BP$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BP635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BP635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BR$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BQ635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BQ$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BQ635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BQ635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BS$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BR635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BR$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BR635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BR635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BT$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BS635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BS$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BS635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BS635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BU$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BT635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BT$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BT635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BT635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BV$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BU635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BU$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BU635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BU635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BW$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BV635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BV$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BV635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BV635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BX$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BW635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BW$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BW635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BW635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BY$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BX635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BX$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BX635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BX635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BZ$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BY635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BY$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BY635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BY635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CA$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BZ635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BZ$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BZ635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BZ635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CB$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CA635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CA$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CA635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CA635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CC$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CB635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CB$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CB635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CB635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CD$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CC635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CC$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CC635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CC635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CE$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CD635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CD$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CD635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CD635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CF$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CE635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CE$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CE635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CE635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CG$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CF635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CF$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CF635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CF635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CH$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CG635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CG$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CG635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CG635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CI$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CH635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CH$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CH635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CH635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CJ$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CI635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CI$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CI635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CI635))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E651","v":"Asset class 24"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E651, 'TAB input'!$D$18:$D$67, 0))","v":"Lease L&B 2019-20 < 20 years rem life"}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,{"$f":"E665+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E666)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>L$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:K666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>K$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:K666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:K666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>M$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:L666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>L$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:L666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:L666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>N$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:M666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>M$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:M666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:M666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>O$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:N666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>N$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:N666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:N666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>P$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:O666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>O$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:O666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:O666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>Q$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:P666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>P$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:P666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:P666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>R$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:Q666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>Q$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:Q666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:Q666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>S$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:R666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>R$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:R666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:R666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>T$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:S666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>S$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:S666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:S666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>U$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:T666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>T$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:T666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:T666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>V$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:U666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>U$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:U666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:U666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>W$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:V666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>V$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:V666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:V666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>X$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:W666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>W$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:W666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:W666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>Y$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:X666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>X$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:X666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:X666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>Z$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:Y666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>Y$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:Y666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:Y666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AA$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:Z666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>Z$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:Z666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:Z666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AB$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AA666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AA$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AA666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AA666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AC$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AB666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AB$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AB666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AB666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AD$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AC666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AC$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AC666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AC666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AE$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AD666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AD$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AD666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AD666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AF$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AE666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AE$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AE666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AE666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AG$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AF666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AF$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AF666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AF666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AH$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AG666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AG$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AG666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AG666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AI$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AH666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AH$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AH666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AH666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AJ$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AI666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AI$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AI666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AI666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AK$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AJ666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AJ$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AJ666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AJ666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AL$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AK666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AK$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AK666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AK666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AM$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AL666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AL$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AL666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AL666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AN$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AM666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AM$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AM666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AM666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AO$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AN666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AN$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AN666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AN666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AP$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AO666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AO$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AO666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AO666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AQ$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AP666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AP$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AP666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AP666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AR$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AQ666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AQ$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AQ666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AQ666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AS$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AR666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AR$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AR666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AR666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AT$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AS666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AS$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AS666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AS666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AU$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AT666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AT$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AT666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AT666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AV$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AU666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AU$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AU666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AU666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AW$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AV666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AV$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AV666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AV666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AX$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AW666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AW$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AW666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AW666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AY$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AX666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AX$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AX666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AX666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AZ$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AY666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AY$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AY666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AY666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BA$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AZ666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AZ$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AZ666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AZ666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BB$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BA666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BA$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BA666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BA666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BC$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BB666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BB$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BB666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BB666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BD$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BC666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BC$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BC666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BC666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BE$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BD666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BD$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BD666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BD666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BF$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BE666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BE$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BE666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BE666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BG$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BF666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BF$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BF666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BF666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BH$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BG666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BG$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BG666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BG666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BI$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BH666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BH$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BH666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BH666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BJ$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BI666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BI$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BI666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BI666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BK$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BJ666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BJ$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BJ666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BJ666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BL$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BK666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BK$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BK666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BK666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BM$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BL666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BL$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BL666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BL666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BN$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BM666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BM$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BM666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BM666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BO$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BN666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BN$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BN666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BN666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BP$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BO666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BO$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BO666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BO666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BQ$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BP666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BP$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BP666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BP666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BR$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BQ666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BQ$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BQ666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BQ666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BS$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BR666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BR$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BR666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BR666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BT$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BS666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BS$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BS666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BS666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BU$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BT666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BT$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BT666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BT666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BV$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BU666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BU$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BU666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BU666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BW$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BV666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BV$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BV666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BV666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BX$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BW666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BW$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BW666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BW666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BY$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BX666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BX$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BX666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BX666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BZ$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BY666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BY$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BY666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BY666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CA$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BZ666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BZ$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BZ666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BZ666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CB$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CA666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CA$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CA666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CA666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CC$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CB666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CB$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CB666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CB666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CD$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CC666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CC$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CC666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CC666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CE$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CD666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CD$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CD666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CD666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CF$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CE666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CE$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CE666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CE666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CG$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CF666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CF$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CF666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CF666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CH$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CG666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CG$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CG666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CG666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CI$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CH666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CH$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CH666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CH666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CJ$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CI666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CI$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CI666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CI666))))","v":0}]
[]
[null,null,null,null,{"$f":"E691+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E692)","v":"Depreciation of net capex 2023-24"},null,null,null,{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>J$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:I692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>I$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:I692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:I692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>K$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:J692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>J$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:J692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:J692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>L$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:K692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>K$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:K692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:K692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>M$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:L692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>L$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:L692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:L692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>N$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:M692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>M$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:M692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:M692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>O$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:N692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>N$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:N692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:N692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>P$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:O692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>O$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:O692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:O692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>Q$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:P692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>P$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:P692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:P692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>R$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:Q692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>Q$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:Q692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:Q692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>S$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:R692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>R$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:R692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:R692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>T$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:S692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>S$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:S692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:S692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>U$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:T692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>T$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:T692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:T692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>V$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:U692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>U$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:U692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:U692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>W$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:V692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>V$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:V692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:V692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>X$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:W692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>W$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:W692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:W692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>Y$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:X692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>X$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:X692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:X692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>Z$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:Y692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>Y$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:Y692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:Y692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AA$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:Z692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>Z$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:Z692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:Z692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AB$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AA692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AA$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AA692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AA692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AC$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AB692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AB$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AB692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AB692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AD$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AC692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AC$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AC692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AC692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AE$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AD692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AD$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AD692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AD692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AF$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AE692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AE$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AE692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AE692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AG$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AF692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AF$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AF692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AF692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AH$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AG692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AG$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AG692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AG692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AI$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AH692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AH$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AH692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AH692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AJ$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AI692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AI$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AI692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AI692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AK$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AJ692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AJ$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AJ692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AJ692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AL$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AK692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AK$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AK692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AK692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AM$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AL692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AL$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AL692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AL692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AN$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AM692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AM$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AM692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AM692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AO$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AN692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AN$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AN692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AN692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AP$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AO692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AO$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AO692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AO692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AQ$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AP692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AP$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AP692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AP692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AR$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AQ692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AQ$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AQ692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AQ692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AS$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AR692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AR$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AR692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AR692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AT$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AS692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AS$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AS692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AS692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AU$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AT692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AT$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AT692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AT692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AV$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AU692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AU$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AU692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AU692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AW$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AV692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AV$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AV692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AV692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AX$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AW692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AW$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AW692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AW692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AY$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AX692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AX$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AX692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AX692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AZ$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AY692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AY$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AY692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AY692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BA$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AZ692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AZ$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AZ692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AZ692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BB$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BA692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BA$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BA692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BA692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BC$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BB692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BB$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BB692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BB692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BD$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BC692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BC$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BC692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BC692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BE$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BD692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BD$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BD692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BD692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BF$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BE692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BE$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BE692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BE692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BG$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BF692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BF$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BF692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BF692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BH$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BG692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BG$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BG692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BG692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BI$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BH692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BH$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BH692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BH692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BJ$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BI692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BI$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BI692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BI692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BK$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BJ692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BJ$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BJ692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BJ692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BL$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BK692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BK$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BK692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BK692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BM$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BL692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BL$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BL692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BL692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BN$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BM692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BM$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BM692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BM692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BO$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BN692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BN$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BN692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BN692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BP$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BO692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BO$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BO692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BO692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BQ$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BP692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BP$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BP692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BP692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BR$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BQ692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BQ$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BQ692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BQ692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BS$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BR692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BR$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BR692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BR692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BT$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BS692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BS$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BS692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BS692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BU$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BT692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BT$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BT692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BT692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BV$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BU692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BU$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BU692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BU692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BW$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BV692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BV$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BV692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BV692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BX$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BW692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BW$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BW692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BW692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BY$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BX692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BX$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BX692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BX692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BZ$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BY692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BY$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BY692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BY692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CA$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BZ692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BZ$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BZ692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BZ692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CB$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CA692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CA$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CA692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CA692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CC$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CB692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CB$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CB692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CB692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CD$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CC692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CC$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CC692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CC692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CE$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CD692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CD$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CD692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CD692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CF$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CE692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CE$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CE692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CE692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CG$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CF692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CF$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CF692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CF692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CH$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CG692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CG$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CG692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CG692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CI$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CH692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CH$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CH692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CH692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CJ$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CI692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CI$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CI692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CI692))))","v":0}]
[]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!G$180:G$229, $E707)=\"\", IF($G707=0, 0, F708), INDEX('TAB input'!G$180:G$229, $E707))","v":6},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E707)=\"\", G708, INDEX('TAB input'!H$180:H$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E707)=\"\", H708, INDEX('TAB input'!I$180:I$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E707)=\"\", I708, INDEX('TAB input'!J$180:J$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E707)=\"\", J708, INDEX('TAB input'!K$180:K$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E707)=\"\", K708, INDEX('TAB input'!L$180:L$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E707)=\"\", L708, INDEX('TAB input'!M$180:M$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E707)=\"\", M708, INDEX('TAB input'!N$180:N$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E707)=\"\", N708, INDEX('TAB input'!O$180:O$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E707)=\"\", O708, INDEX('TAB input'!P$180:P$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E707)=\"\", P708, INDEX('TAB input'!Q$180:Q$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E707)=\"\", Q708, INDEX('TAB input'!R$180:R$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E707)=\"\", R708, INDEX('TAB input'!S$180:S$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E707)=\"\", S708, INDEX('TAB input'!T$180:T$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E707)=\"\", T708, INDEX('TAB input'!U$180:U$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E707)=\"\", U708, INDEX('TAB input'!V$180:V$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E707)=\"\", V708, INDEX('TAB input'!W$180:W$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E707)=\"\", W708, INDEX('TAB input'!X$180:X$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E707)=\"\", X708, INDEX('TAB input'!Y$180:Y$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E707)=\"\", Y708, INDEX('TAB input'!Z$180:Z$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E707)=\"\", Z708, INDEX('TAB input'!AA$180:AA$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E707)=\"\", AA708, INDEX('TAB input'!AB$180:AB$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E707)=\"\", AB708, INDEX('TAB input'!AC$180:AC$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E707)=\"\", AC708, INDEX('TAB input'!AD$180:AD$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E707)=\"\", AD708, INDEX('TAB input'!AE$180:AE$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E707)=\"\", AE708, INDEX('TAB input'!AF$180:AF$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E707)=\"\", AF708, INDEX('TAB input'!AG$180:AG$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E707)=\"\", AG708, INDEX('TAB input'!AH$180:AH$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E707)=\"\", AH708, INDEX('TAB input'!AI$180:AI$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E707)=\"\", AI708, INDEX('TAB input'!AJ$180:AJ$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E707)=\"\", AJ708, INDEX('TAB input'!AK$180:AK$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E707)=\"\", AK708, INDEX('TAB input'!AL$180:AL$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E707)=\"\", AL708, INDEX('TAB input'!AM$180:AM$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E707)=\"\", AM708, INDEX('TAB input'!AN$180:AN$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E707)=\"\", AN708, INDEX('TAB input'!AO$180:AO$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E707)=\"\", AO708, INDEX('TAB input'!AP$180:AP$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E707)=\"\", AP708, INDEX('TAB input'!AQ$180:AQ$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E707)=\"\", AQ708, INDEX('TAB input'!AR$180:AR$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E707)=\"\", AR708, INDEX('TAB input'!AS$180:AS$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E707)=\"\", AS708, INDEX('TAB input'!AT$180:AT$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E707)=\"\", AT708, INDEX('TAB input'!AU$180:AU$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E707)=\"\", AU708, INDEX('TAB input'!AV$180:AV$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E707)=\"\", AV708, INDEX('TAB input'!AW$180:AW$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E707)=\"\", AW708, INDEX('TAB input'!AX$180:AX$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E707)=\"\", AX708, INDEX('TAB input'!AY$180:AY$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E707)=\"\", AY708, INDEX('TAB input'!AZ$180:AZ$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E707)=\"\", AZ708, INDEX('TAB input'!BA$180:BA$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E707)=\"\", BA708, INDEX('TAB input'!BB$180:BB$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E707)=\"\", BB708, INDEX('TAB input'!BC$180:BC$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E707)=\"\", BC708, INDEX('TAB input'!BD$180:BD$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E707)=\"\", BD708, INDEX('TAB input'!BE$180:BE$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E707)=\"\", BE708, INDEX('TAB input'!BF$180:BF$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E707)=\"\", BF708, INDEX('TAB input'!BG$180:BG$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E707)=\"\", BG708, INDEX('TAB input'!BH$180:BH$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E707)=\"\", BH708, INDEX('TAB input'!BI$180:BI$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E707)=\"\", BI708, INDEX('TAB input'!BJ$180:BJ$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E707)=\"\", BJ708, INDEX('TAB input'!BK$180:BK$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E707)=\"\", BK708, INDEX('TAB input'!BL$180:BL$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E707)=\"\", BL708, INDEX('TAB input'!BM$180:BM$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E707)=\"\", BM708, INDEX('TAB input'!BN$180:BN$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E707)=\"\", BN708, INDEX('TAB input'!BO$180:BO$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E707)=\"\", BO708, INDEX('TAB input'!BP$180:BP$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E707)=\"\", BP708, INDEX('TAB input'!BQ$180:BQ$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E707)=\"\", BQ708, INDEX('TAB input'!BR$180:BR$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E707)=\"\", BR708, INDEX('TAB input'!BS$180:BS$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E707)=\"\", BS708, INDEX('TAB input'!BT$180:BT$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E707)=\"\", BT708, INDEX('TAB input'!BU$180:BU$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E707)=\"\", BU708, INDEX('TAB input'!BV$180:BV$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E707)=\"\", BV708, INDEX('TAB input'!BW$180:BW$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E707)=\"\", BW708, INDEX('TAB input'!BX$180:BX$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E707)=\"\", BX708, INDEX('TAB input'!BY$180:BY$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E707)=\"\", BY708, INDEX('TAB input'!BZ$180:BZ$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E707)=\"\", BZ708, INDEX('TAB input'!CA$180:CA$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E707)=\"\", CA708, INDEX('TAB input'!CB$180:CB$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E707)=\"\", CB708, INDEX('TAB input'!CC$180:CC$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E707)=\"\", CC708, INDEX('TAB input'!CD$180:CD$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E707)=\"\", CD708, INDEX('TAB input'!CE$180:CE$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E707)=\"\", CE708, INDEX('TAB input'!CF$180:CF$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E707)=\"\", CF708, INDEX('TAB input'!CG$180:CG$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E707)=\"\", CG708, INDEX('TAB input'!CH$180:CH$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E707)=\"\", CH708, INDEX('TAB input'!CI$180:CI$229, $E707))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E707)=\"\", CI708, INDEX('TAB input'!CJ$180:CJ$229, $E707))","v":"n/a"}]
[null,null,null,null,{"$f":"E722+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E723)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>M$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:L723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>L$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:L723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:L723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>N$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:M723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>M$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:M723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:M723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>O$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:N723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>N$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:N723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:N723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>P$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:O723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>O$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:O723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:O723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>Q$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:P723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>P$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:P723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:P723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>R$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:Q723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>Q$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:Q723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:Q723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>S$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:R723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>R$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:R723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:R723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>T$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:S723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>S$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:S723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:S723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>U$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:T723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>T$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:T723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:T723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>V$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:U723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>U$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:U723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:U723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>W$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:V723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>V$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:V723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:V723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>X$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:W723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>W$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:W723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:W723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>Y$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:X723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>X$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:X723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:X723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>Z$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:Y723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>Y$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:Y723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:Y723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AA$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:Z723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>Z$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:Z723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:Z723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AB$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AA723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AA$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AA723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AA723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AC$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AB723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AB$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AB723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AB723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AD$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AC723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AC$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AC723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AC723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AE$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AD723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AD$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AD723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AD723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AF$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AE723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AE$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AE723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AE723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AG$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AF723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AF$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AF723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AF723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AH$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AG723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AG$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AG723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AG723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AI$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AH723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AH$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AH723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AH723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AJ$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AI723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AI$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AI723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AI723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AK$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AJ723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AJ$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AJ723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AJ723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AL$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AK723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AK$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AK723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AK723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AM$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AL723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AL$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AL723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AL723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AN$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AM723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AM$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AM723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AM723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AO$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AN723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AN$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AN723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AN723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AP$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AO723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AO$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AO723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AO723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AQ$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AP723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AP$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AP723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AP723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AR$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AQ723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AQ$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AQ723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AQ723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AS$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AR723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AR$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AR723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AR723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AT$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AS723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AS$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AS723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AS723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AU$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AT723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AT$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AT723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AT723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AV$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AU723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AU$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AU723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AU723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AW$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AV723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AV$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AV723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AV723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AX$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AW723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AW$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AW723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AW723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AY$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AX723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AX$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AX723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AX723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AZ$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AY723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AY$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AY723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AY723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BA$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AZ723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AZ$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AZ723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AZ723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BB$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BA723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BA$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BA723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BA723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BC$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BB723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BB$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BB723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BB723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BD$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BC723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BC$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BC723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BC723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BE$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BD723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BD$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BD723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BD723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BF$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BE723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BE$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BE723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BE723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BG$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BF723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BF$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BF723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BF723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BH$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BG723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BG$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BG723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BG723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BI$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BH723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BH$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BH723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BH723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BJ$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BI723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BI$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BI723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BI723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BK$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BJ723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BJ$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BJ723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BJ723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BL$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BK723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BK$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BK723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BK723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BM$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BL723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BL$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BL723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BL723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BN$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BM723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BM$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BM723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BM723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BO$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BN723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BN$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BN723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BN723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BP$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BO723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BO$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BO723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BO723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BQ$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BP723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BP$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BP723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BP723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BR$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BQ723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BQ$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BQ723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BQ723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BS$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BR723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BR$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BR723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BR723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BT$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BS723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BS$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BS723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BS723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BU$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BT723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BT$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BT723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BT723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BV$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BU723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BU$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BU723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BU723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BW$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BV723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BV$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BV723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BV723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BX$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BW723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BW$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BW723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BW723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BY$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BX723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BX$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BX723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BX723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BZ$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BY723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BY$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BY723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BY723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CA$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BZ723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BZ$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BZ723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BZ723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CB$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CA723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CA$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CA723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CA723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CC$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CB723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CB$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CB723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CB723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CD$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CC723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CC$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CC723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CC723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CE$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CD723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CD$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CD723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CD723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CF$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CE723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CE$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CE723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CE723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CG$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CF723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CF$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CF723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CF723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CH$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CG723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CG$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CG723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CG723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CI$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CH723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CH$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CH723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CH723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CJ$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CI723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CI$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CI723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CI723))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E721)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>K$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:J728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>J$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:J728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:J728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>L$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:K728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>K$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:K728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:K728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>M$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:L728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>L$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:L728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:L728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>N$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:M728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>M$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:M728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:M728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>O$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:N728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>N$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:N728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:N728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>P$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:O728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>O$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:O728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:O728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>Q$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:P728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>P$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:P728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:P728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>R$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:Q728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>Q$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:Q728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:Q728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>S$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:R728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>R$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:R728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:R728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>T$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:S728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>S$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:S728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:S728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>U$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:T728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>T$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:T728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:T728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>V$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:U728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>U$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:U728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:U728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>W$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:V728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>V$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:V728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:V728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>X$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:W728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>W$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:W728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:W728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>Y$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:X728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>X$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:X728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:X728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>Z$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:Y728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>Y$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:Y728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:Y728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AA$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:Z728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>Z$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:Z728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:Z728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AB$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AA728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AA$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AA728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AA728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AC$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AB728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AB$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AB728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AB728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AD$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AC728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AC$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AC728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AC728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AE$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AD728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AD$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AD728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AD728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AF$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AE728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AE$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AE728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AE728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AG$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AF728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AF$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AF728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AF728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AH$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AG728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AG$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AG728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AG728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AI$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AH728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AH$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AH728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AH728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AJ$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AI728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AI$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AI728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AI728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AK$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AJ728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AJ$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AJ728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AJ728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AL$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AK728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AK$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AK728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AK728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AM$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AL728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AL$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AL728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AL728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AN$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AM728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AM$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AM728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AM728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AO$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AN728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AN$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AN728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AN728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AP$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AO728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AO$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AO728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AO728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AQ$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AP728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AP$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AP728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AP728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AR$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AQ728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AQ$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AQ728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AQ728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AS$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AR728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AR$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AR728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AR728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AT$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AS728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AS$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AS728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AS728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AU$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AT728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AT$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AT728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AT728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AV$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AU728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AU$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AU728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AU728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AW$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AV728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AV$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AV728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AV728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AX$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AW728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AW$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AW728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AW728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AY$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AX728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AX$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AX728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AX728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AZ$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AY728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AY$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AY728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AY728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BA$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AZ728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AZ$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AZ728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AZ728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BB$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BA728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BA$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BA728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BA728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BC$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BB728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BB$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BB728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BB728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BD$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BC728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BC$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BC728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BC728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BE$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BD728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BD$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BD728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BD728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BF$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BE728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BE$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BE728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BE728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BG$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BF728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BF$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BF728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BF728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BH$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BG728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BG$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BG728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BG728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BI$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BH728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BH$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BH728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BH728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BJ$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BI728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BI$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BI728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BI728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BK$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BJ728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BJ$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BJ728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BJ728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BL$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BK728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BK$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BK728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BK728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BM$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BL728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BL$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BL728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BL728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BN$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BM728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BM$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BM728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BM728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BO$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BN728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BN$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BN728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BN728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BP$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BO728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BO$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BO728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BO728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BQ$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BP728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BP$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BP728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BP728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BR$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BQ728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BQ$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BQ728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BQ728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BS$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BR728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BR$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BR728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BR728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BT$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BS728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BS$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BS728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BS728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BU$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BT728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BT$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BT728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BT728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BV$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BU728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BU$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BU728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BU728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BW$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BV728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BV$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BV728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BV728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BX$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BW728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BW$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BW728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BW728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BY$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BX728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BX$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BX728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BX728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BZ$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BY728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BY$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BY728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BY728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CA$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BZ728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BZ$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BZ728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BZ728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CB$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CA728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CA$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CA728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CA728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CC$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CB728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CB$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CB728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CB728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CD$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CC728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CC$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CC728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CC728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CE$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CD728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CD$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CD728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CD728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CF$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CE728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CE$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CE728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CE728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CG$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CF728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CF$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CF728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CF728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CH$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CG728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CG$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CG728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CG728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CI$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CH728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CH$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CH728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CH728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CJ$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CI728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CI$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CI728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CI728))))","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E735)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E735)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E735)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E735)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E735)","v":8.3646616705880278E-2},{"$f":"INDEX('TAB input'!M$286:M$335, $E735)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E735)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E735)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E735)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E735)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E735)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E735)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E735)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E735)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E735)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E735)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E735)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E735)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E735)","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E747)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>I$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:H754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>H$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:H754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:H754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>J$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:I754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>I$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:I754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:I754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>K$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:J754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>J$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:J754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:J754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>L$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:K754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>K$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:K754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:K754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>M$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:L754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>L$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:L754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:L754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>N$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:M754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>M$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:M754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:M754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>O$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:N754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>N$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:N754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:N754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>P$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:O754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>O$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:O754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:O754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>Q$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:P754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>P$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:P754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:P754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>R$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:Q754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>Q$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:Q754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:Q754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>S$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:R754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>R$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:R754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:R754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>T$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:S754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>S$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:S754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:S754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>U$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:T754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>T$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:T754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:T754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>V$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:U754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>U$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:U754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:U754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>W$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:V754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>V$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:V754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:V754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>X$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:W754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>W$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:W754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:W754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>Y$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:X754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>X$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:X754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:X754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>Z$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:Y754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>Y$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:Y754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:Y754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AA$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:Z754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>Z$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:Z754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:Z754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AB$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AA754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AA$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AA754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AA754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AC$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AB754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AB$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AB754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AB754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AD$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AC754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AC$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AC754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AC754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AE$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AD754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AD$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AD754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AD754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AF$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AE754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AE$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AE754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AE754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AG$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AF754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AF$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AF754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AF754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AH$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AG754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AG$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AG754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AG754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AI$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AH754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AH$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AH754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AH754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AJ$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AI754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AI$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AI754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AI754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AK$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AJ754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AJ$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AJ754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AJ754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AL$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AK754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AK$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AK754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AK754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AM$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AL754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AL$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AL754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AL754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AN$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AM754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AM$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AM754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AM754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AO$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AN754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AN$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AN754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AN754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AP$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AO754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AO$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AO754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AO754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AQ$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AP754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AP$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AP754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AP754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AR$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AQ754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AQ$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AQ754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AQ754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AS$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AR754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AR$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AR754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AR754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AT$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AS754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AS$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AS754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AS754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AU$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AT754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AT$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AT754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AT754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AV$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AU754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AU$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AU754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AU754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AW$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AV754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AV$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AV754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AV754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AX$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AW754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AW$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AW754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AW754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AY$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AX754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AX$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AX754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AX754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AZ$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AY754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AY$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AY754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AY754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BA$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AZ754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AZ$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AZ754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AZ754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BB$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BA754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BA$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BA754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BA754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BC$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BB754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BB$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BB754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BB754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BD$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BC754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BC$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BC754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BC754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BE$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BD754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BD$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BD754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BD754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BF$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BE754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BE$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BE754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BE754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BG$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BF754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BF$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BF754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BF754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BH$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BG754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BG$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BG754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BG754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BI$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BH754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BH$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BH754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BH754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BJ$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BI754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BI$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BI754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BI754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BK$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BJ754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BJ$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BJ754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BJ754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BL$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BK754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BK$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BK754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BK754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BM$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BL754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BL$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BL754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BL754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BN$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BM754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BM$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BM754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BM754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BO$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BN754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BN$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BN754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BN754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BP$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BO754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BO$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BO754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BO754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BQ$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BP754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BP$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BP754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BP754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BR$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BQ754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BQ$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BQ754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BQ754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BS$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BR754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BR$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BR754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BR754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BT$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BS754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BS$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BS754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BS754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BU$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BT754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BT$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BT754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BT754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BV$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BU754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BU$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BU754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BU754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BW$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BV754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BV$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BV754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BV754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BX$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BW754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BW$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BW754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BW754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BY$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BX754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BX$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BX754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BX754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BZ$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BY754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BY$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BY754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BY754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CA$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BZ754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BZ$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BZ754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BZ754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CB$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CA754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CA$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CA754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CA754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CC$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CB754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CB$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CB754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CB754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CD$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CC754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CC$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CC754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CC754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CE$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CD754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CD$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CD754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CD754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CF$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CE754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CE$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CE754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CE754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CG$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CF754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CF$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CF754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CF754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CH$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CG754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CG$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CG754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CG754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CI$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CH754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CH$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CH754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CH754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CJ$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CI754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CI$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CI754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CI754))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E763)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E763)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E763)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E763)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E763)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E763)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E763)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E763)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E763)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E763)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E763)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E763)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E763)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E763)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E763)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E763)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E763)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E763)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E763)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E763)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E763)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E763)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E763)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E763)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E763)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E763)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E763)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E763)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E763)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E763)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E763)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E763)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E763)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E763)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E763)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E763)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E763)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E763)","v":{"$error":"#N/A"}}]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>H$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:G774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>G$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:G774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:G774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>I$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:H774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>H$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:H774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:H774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>J$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:I774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>I$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:I774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:I774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>K$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:J774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>J$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:J774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:J774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>L$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:K774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>K$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:K774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:K774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>M$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:L774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>L$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:L774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:L774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>N$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:M774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>M$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:M774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:M774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>O$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:N774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>N$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:N774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:N774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>P$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:O774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>O$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:O774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:O774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>Q$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:P774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>P$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:P774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:P774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>R$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:Q774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>Q$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:Q774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:Q774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>S$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:R774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>R$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:R774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:R774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>T$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:S774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>S$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:S774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:S774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>U$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:T774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>T$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:T774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:T774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>V$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:U774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>U$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:U774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:U774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>W$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:V774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>V$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:V774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:V774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>X$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:W774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>W$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:W774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:W774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>Y$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:X774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>X$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:X774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:X774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>Z$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:Y774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>Y$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:Y774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:Y774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AA$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:Z774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>Z$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:Z774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:Z774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AB$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AA774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AA$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AA774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AA774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AC$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AB774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AB$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AB774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AB774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AD$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AC774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AC$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AC774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AC774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AE$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AD774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AD$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AD774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AD774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AF$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AE774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AE$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AE774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AE774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AG$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AF774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AF$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AF774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AF774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AH$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AG774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AG$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AG774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AG774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AI$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AH774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AH$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AH774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AH774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AJ$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AI774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AI$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AI774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AI774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AK$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AJ774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AJ$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AJ774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AJ774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AL$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AK774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AK$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AK774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AK774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AM$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AL774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AL$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AL774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AL774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AN$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AM774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AM$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AM774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AM774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AO$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AN774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AN$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AN774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AN774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AP$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AO774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AO$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AO774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AO774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AQ$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AP774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AP$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AP774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AP774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AR$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AQ774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AQ$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AQ774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AQ774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AS$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AR774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AR$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AR774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AR774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AT$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AS774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AS$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AS774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AS774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AU$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AT774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AT$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AT774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AT774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AV$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AU774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AU$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AU774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AU774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AW$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AV774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AV$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AV774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AV774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AX$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AW774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AW$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AW774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AW774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AY$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AX774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AX$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AX774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AX774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AZ$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AY774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AY$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AY774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AY774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BA$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AZ774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AZ$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AZ774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AZ774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BB$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BA774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BA$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BA774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BA774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BC$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BB774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BB$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BB774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BB774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BD$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BC774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BC$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BC774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BC774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BE$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BD774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BD$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BD774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BD774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BF$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BE774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BE$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BE774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BE774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BG$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BF774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BF$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BF774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BF774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BH$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BG774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BG$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BG774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BG774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BI$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BH774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BH$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BH774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BH774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BJ$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BI774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BI$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BI774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BI774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BK$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BJ774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BJ$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BJ774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BJ774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BL$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BK774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BK$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BK774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BK774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BM$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BL774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BL$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BL774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BL774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BN$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BM774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BM$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BM774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BM774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BO$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BN774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BN$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BN774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BN774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BP$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BO774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BO$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BO774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BO774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BQ$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BP774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BP$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BP774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BP774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BR$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BQ774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BQ$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BQ774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BQ774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BS$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BR774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BR$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BR774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BR774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BT$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BS774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BS$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BS774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BS774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BU$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BT774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BT$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BT774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BT774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BV$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BU774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BU$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BU774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BU774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BW$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BV774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BV$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BV774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BV774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BX$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BW774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BW$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BW774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BW774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BY$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BX774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BX$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BX774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BX774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BZ$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BY774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BY$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BY774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BY774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CA$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BZ774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BZ$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BZ774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BZ774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CB$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CA774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CA$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CA774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CA774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CC$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CB774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CB$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CB774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CB774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CD$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CC774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CC$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CC774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CC774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CE$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CD774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CD$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CD774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CD774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CF$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CE774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CE$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CE774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CE774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CG$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CF774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CF$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CF774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CF774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CH$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CG774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CG$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CG774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CG774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CI$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CH774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CH$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CH774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CH774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CJ$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CI774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CI$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CI774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CI774))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E778)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>L$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:K785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>K$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:K785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:K785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>M$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:L785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>L$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:L785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:L785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>N$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:M785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>M$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:M785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:M785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>O$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:N785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>N$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:N785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:N785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>P$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:O785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>O$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:O785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:O785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>Q$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:P785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>P$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:P785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:P785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>R$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:Q785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>Q$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:Q785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:Q785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>S$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:R785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>R$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:R785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:R785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>T$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:S785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>S$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:S785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:S785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>U$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:T785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>T$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:T785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:T785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>V$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:U785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>U$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:U785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:U785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>W$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:V785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>V$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:V785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:V785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>X$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:W785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>W$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:W785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:W785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>Y$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:X785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>X$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:X785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:X785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>Z$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:Y785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>Y$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:Y785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:Y785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AA$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:Z785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>Z$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:Z785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:Z785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AB$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AA785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AA$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AA785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AA785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AC$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AB785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AB$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AB785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AB785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AD$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AC785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AC$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AC785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AC785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AE$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AD785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AD$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AD785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AD785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AF$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AE785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AE$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AE785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AE785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AG$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AF785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AF$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AF785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AF785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AH$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AG785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AG$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AG785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AG785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AI$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AH785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AH$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AH785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AH785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AJ$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AI785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AI$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AI785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AI785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AK$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AJ785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AJ$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AJ785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AJ785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AL$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AK785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AK$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AK785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AK785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AM$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AL785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AL$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AL785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AL785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AN$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AM785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AM$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AM785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AM785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AO$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AN785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AN$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AN785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AN785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AP$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AO785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AO$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AO785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AO785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AQ$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AP785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AP$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AP785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AP785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AR$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AQ785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AQ$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AQ785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AQ785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AS$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AR785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AR$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AR785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AR785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AT$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AS785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AS$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AS785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AS785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AU$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AT785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AT$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AT785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AT785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AV$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AU785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AU$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AU785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AU785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AW$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AV785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AV$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AV785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AV785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AX$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AW785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AW$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AW785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AW785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AY$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AX785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AX$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AX785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AX785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AZ$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AY785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AY$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AY785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AY785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BA$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AZ785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AZ$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AZ785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AZ785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BB$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BA785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BA$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BA785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BA785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BC$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BB785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BB$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BB785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BB785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BD$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BC785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BC$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BC785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BC785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BE$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BD785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BD$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BD785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BD785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BF$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BE785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BE$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BE785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BE785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BG$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BF785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BF$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BF785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BF785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BH$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BG785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BG$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BG785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BG785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BI$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BH785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BH$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BH785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BH785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BJ$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BI785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BI$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BI785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BI785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BK$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BJ785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BJ$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BJ785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BJ785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BL$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BK785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BK$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BK785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BK785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BM$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BL785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BL$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BL785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BL785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BN$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BM785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BM$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BM785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BM785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BO$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BN785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BN$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BN785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BN785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BP$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BO785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BO$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BO785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BO785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BQ$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BP785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BP$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BP785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BP785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BR$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BQ785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BQ$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BQ785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BQ785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BS$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BR785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BR$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BR785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BR785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BT$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BS785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BS$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BS785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BS785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BU$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BT785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BT$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BT785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BT785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BV$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BU785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BU$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BU785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BU785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BW$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BV785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BV$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BV785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BV785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BX$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BW785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BW$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BW785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BW785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BY$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BX785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BX$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BX785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BX785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BZ$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BY785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BY$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BY785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BY785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CA$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BZ785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BZ$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BZ785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BZ785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CB$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CA785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CA$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CA785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CA785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CC$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CB785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CB$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CB785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CB785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CD$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CC785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CC$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CC785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CC785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CE$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CD785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CD$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CD785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CD785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CF$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CE785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CE$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CE785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CE785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CG$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CF785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CF$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CF785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CF785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CH$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CG785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CG$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CG785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CG785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CI$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CH785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CH$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CH785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CH785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CJ$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CI785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CI$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CI785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CI785))))","v":0}]
[]
[null,null,null,null,{"$f":"E804+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E805)","v":"Depreciation of net capex 2024-25"},null,null,null,null,{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>K$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:J805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>J$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:J805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:J805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>L$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:K805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>K$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:K805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:K805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>M$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:L805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>L$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:L805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:L805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>N$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:M805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>M$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:M805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:M805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>O$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:N805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>N$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:N805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:N805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>P$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:O805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>O$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:O805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:O805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>Q$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:P805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>P$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:P805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:P805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>R$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:Q805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>Q$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:Q805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:Q805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>S$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:R805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>R$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:R805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:R805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>T$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:S805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>S$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:S805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:S805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>U$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:T805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>T$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:T805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:T805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>V$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:U805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>U$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:U805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:U805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>W$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:V805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>V$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:V805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:V805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>X$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:W805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>W$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:W805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:W805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>Y$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:X805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>X$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:X805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:X805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>Z$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:Y805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>Y$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:Y805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:Y805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AA$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:Z805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>Z$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:Z805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:Z805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AB$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AA805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AA$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AA805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AA805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AC$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AB805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AB$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AB805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AB805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AD$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AC805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AC$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AC805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AC805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AE$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AD805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AD$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AD805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AD805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AF$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AE805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AE$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AE805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AE805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AG$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AF805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AF$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AF805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AF805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AH$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AG805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AG$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AG805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AG805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AI$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AH805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AH$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AH805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AH805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AJ$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AI805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AI$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AI805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AI805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AK$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AJ805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AJ$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AJ805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AJ805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AL$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AK805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AK$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AK805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AK805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AM$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AL805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AL$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AL805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AL805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AN$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AM805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AM$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AM805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AM805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AO$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AN805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AN$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AN805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AN805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AP$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AO805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AO$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AO805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AO805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AQ$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AP805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AP$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AP805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AP805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AR$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AQ805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AQ$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AQ805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AQ805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AS$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AR805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AR$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AR805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AR805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AT$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AS805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AS$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AS805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AS805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AU$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AT805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AT$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AT805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AT805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AV$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AU805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AU$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AU805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AU805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AW$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AV805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AV$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AV805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AV805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AX$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AW805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AW$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AW805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AW805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AY$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AX805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AX$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AX805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AX805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AZ$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AY805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AY$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AY805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AY805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BA$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AZ805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AZ$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AZ805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AZ805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BB$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BA805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BA$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BA805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BA805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BC$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BB805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BB$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BB805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BB805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BD$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BC805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BC$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BC805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BC805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BE$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BD805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BD$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BD805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BD805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BF$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BE805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BE$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BE805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BE805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BG$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BF805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BF$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BF805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BF805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BH$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BG805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BG$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BG805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BG805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BI$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BH805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BH$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BH805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BH805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BJ$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BI805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BI$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BI805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BI805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BK$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BJ805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BJ$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BJ805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BJ805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BL$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BK805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BK$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BK805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BK805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BM$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BL805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BL$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BL805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BL805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BN$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BM805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BM$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BM805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BM805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BO$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BN805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BN$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BN805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BN805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BP$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BO805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BO$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BO805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BO805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BQ$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BP805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BP$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BP805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BP805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BR$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BQ805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BQ$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BQ805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BQ805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BS$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BR805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BR$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BR805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BR805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BT$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BS805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BS$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BS805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BS805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BU$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BT805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BT$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BT805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BT805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BV$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BU805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BU$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BU805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BU805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BW$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BV805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BV$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BV805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BV805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BX$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BW805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BW$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BW805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BW805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BY$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BX805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BX$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BX805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BX805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BZ$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BY805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BY$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BY805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BY805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CA$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BZ805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BZ$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BZ805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BZ805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CB$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CA805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CA$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CA805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CA805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CC$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CB805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CB$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CB805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CB805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CD$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CC805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CC$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CC805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CC805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CE$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CD805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CD$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CD805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CD805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CF$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CE805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CE$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CE805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CE805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CG$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CF805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CF$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CF805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CF805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CH$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CG805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CG$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CG805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CG805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CI$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CH805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CH$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CH805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CH805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CJ$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CI805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CI$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CI805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CI805))))","v":0}]
[null,null,null,null,null,{"$f":"F790&\" - tax depreciation\"","v":"Lease L&B 2023-24 - tax depreciation"},null,{"$f":"SUM(H802:H815)+H794","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R802:R815)+R794","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN802:AN815)+AN794","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT802:BT815)+BT794","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E830+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E831)","v":"Depreciation of net capex 2022-23"},null,null,{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>I$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:H831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>H$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:H831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:H831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>J$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:I831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>I$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:I831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:I831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>K$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:J831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>J$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:J831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:J831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>L$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:K831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>K$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:K831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:K831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>M$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:L831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>L$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:L831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:L831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>N$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:M831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>M$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:M831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:M831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>O$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:N831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>N$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:N831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:N831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>P$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:O831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>O$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:O831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:O831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>Q$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:P831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>P$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:P831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:P831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>R$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:Q831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>Q$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:Q831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:Q831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>S$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:R831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>R$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:R831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:R831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>T$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:S831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>S$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:S831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:S831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>U$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:T831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>T$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:T831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:T831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>V$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:U831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>U$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:U831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:U831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>W$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:V831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>V$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:V831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:V831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>X$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:W831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>W$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:W831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:W831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>Y$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:X831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>X$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:X831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:X831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>Z$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:Y831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>Y$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:Y831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:Y831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AA$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:Z831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>Z$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:Z831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:Z831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AB$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AA831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AA$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AA831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AA831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AC$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AB831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AB$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AB831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AB831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AD$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AC831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AC$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AC831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AC831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AE$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AD831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AD$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AD831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AD831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AF$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AE831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AE$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AE831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AE831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AG$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AF831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AF$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AF831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AF831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AH$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AG831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AG$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AG831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AG831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AI$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AH831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AH$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AH831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AH831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AJ$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AI831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AI$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AI831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AI831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AK$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AJ831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AJ$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AJ831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AJ831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AL$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AK831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AK$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AK831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AK831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AM$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AL831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AL$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AL831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AL831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AN$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AM831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AM$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AM831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AM831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AO$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AN831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AN$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AN831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AN831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AP$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AO831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AO$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AO831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AO831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AQ$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AP831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AP$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AP831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AP831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AR$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AQ831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AQ$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AQ831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AQ831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AS$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AR831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AR$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AR831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AR831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AT$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AS831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AS$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AS831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AS831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AU$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AT831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AT$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AT831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AT831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AV$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AU831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AU$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AU831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AU831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AW$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AV831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AV$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AV831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AV831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AX$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AW831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AW$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AW831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AW831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AY$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AX831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AX$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AX831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AX831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AZ$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AY831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AY$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AY831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AY831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BA$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AZ831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AZ$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AZ831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AZ831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BB$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BA831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BA$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BA831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BA831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BC$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BB831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BB$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BB831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BB831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BD$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BC831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BC$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BC831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BC831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BE$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BD831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BD$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BD831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BD831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BF$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BE831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BE$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BE831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BE831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BG$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BF831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BF$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BF831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BF831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BH$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BG831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BG$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BG831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BG831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BI$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BH831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BH$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BH831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BH831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BJ$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BI831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BI$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BI831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BI831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BK$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BJ831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BJ$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BJ831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BJ831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BL$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BK831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BK$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BK831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BK831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BM$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BL831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BL$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BL831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BL831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BN$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BM831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BM$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BM831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BM831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BO$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BN831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BN$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BN831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BN831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BP$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BO831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BO$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BO831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BO831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BQ$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BP831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BP$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BP831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BP831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BR$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BQ831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BQ$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BQ831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BQ831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BS$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BR831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BR$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BR831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BR831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BT$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BS831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BS$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BS831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BS831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BU$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BT831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BT$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BT831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BT831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BV$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BU831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BU$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BU831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BU831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BW$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BV831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BV$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BV831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BV831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BX$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BW831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BW$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BW831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BW831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BY$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BX831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BX$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BX831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BX831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BZ$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BY831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BY$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BY831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BY831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CA$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BZ831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BZ$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BZ831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BZ831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CB$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CA831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CA$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CA831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CA831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CC$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CB831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CB$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CB831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CB831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CD$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CC831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CC$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CC831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CC831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CE$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CD831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CD$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CD831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CD831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CF$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CE831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CE$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CE831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CE831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CG$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CF831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CF$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CF831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CF831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CH$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CG831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CG$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CG831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CG831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CI$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CH831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CH$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CH831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CH831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CJ$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CI831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CI$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CI831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CI831))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E835)","v":"Depreciation of asset adjustments - TAB 2026-27"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>M$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:L842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>L$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:L842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:L842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>N$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:M842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>M$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:M842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:M842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>O$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:N842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>N$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:N842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:N842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>P$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:O842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>O$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:O842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:O842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>Q$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:P842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>P$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:P842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:P842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>R$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:Q842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>Q$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:Q842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:Q842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>S$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:R842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>R$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:R842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:R842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>T$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:S842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>S$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:S842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:S842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>U$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:T842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>T$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:T842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:T842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>V$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:U842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>U$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:U842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:U842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>W$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:V842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>V$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:V842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:V842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>X$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:W842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>W$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:W842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:W842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>Y$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:X842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>X$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:X842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:X842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>Z$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:Y842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>Y$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:Y842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:Y842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AA$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:Z842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>Z$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:Z842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:Z842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AB$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AA842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AA$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AA842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AA842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AC$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AB842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AB$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AB842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AB842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AD$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AC842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AC$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AC842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AC842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AE$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AD842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AD$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AD842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AD842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AF$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AE842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AE$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AE842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AE842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AG$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AF842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AF$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AF842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AF842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AH$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AG842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AG$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AG842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AG842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AI$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AH842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AH$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AH842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AH842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AJ$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AI842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AI$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AI842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AI842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AK$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AJ842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AJ$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AJ842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AJ842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AL$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AK842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AK$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AK842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AK842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AM$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AL842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AL$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AL842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AL842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AN$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AM842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AM$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AM842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AM842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AO$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AN842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AN$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AN842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AN842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AP$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AO842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AO$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AO842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AO842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AQ$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AP842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AP$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AP842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AP842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AR$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AQ842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AQ$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AQ842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AQ842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AS$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AR842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AR$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AR842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AR842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AT$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AS842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AS$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AS842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AS842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AU$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AT842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AT$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AT842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AT842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AV$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AU842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AU$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AU842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AU842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AW$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AV842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AV$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AV842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AV842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AX$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AW842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AW$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AW842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AW842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AY$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AX842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AX$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AX842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AX842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AZ$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AY842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AY$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AY842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AY842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BA$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AZ842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AZ$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AZ842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AZ842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BB$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BA842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BA$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BA842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BA842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BC$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BB842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BB$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BB842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BB842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BD$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BC842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BC$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BC842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BC842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BE$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BD842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BD$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BD842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BD842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BF$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BE842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BE$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BE842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BE842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BG$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BF842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BF$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BF842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BF842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BH$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BG842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BG$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BG842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BG842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BI$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BH842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BH$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BH842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BH842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BJ$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BI842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BI$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BI842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BI842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BK$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BJ842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BJ$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BJ842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BJ842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BL$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BK842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BK$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BK842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BK842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BM$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BL842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BL$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BL842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BL842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BN$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BM842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BM$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BM842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BM842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BO$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BN842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BN$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BN842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BN842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BP$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BO842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BO$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BO842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BO842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BQ$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BP842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BP$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BP842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BP842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BR$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BQ842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BQ$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BQ842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BQ842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BS$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BR842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BR$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BR842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BR842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BT$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BS842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BS$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BS842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BS842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BU$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BT842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BT$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BT842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BT842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BV$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BU842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BU$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BU842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BU842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BW$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BV842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BV$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BV842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BV842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BX$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BW842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BW$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BW842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BW842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BY$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BX842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BX$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BX842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BX842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BZ$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BY842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BY$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BY842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BY842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CA$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BZ842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BZ$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BZ842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BZ842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CB$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CA842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CA$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CA842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CA842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CC$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CB842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CB$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CB842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CB842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CD$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CC842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CC$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CC842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CC842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CE$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CD842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CD$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CD842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CD842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CF$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CE842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CE$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CE842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CE842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CG$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CF842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CF$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CF842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CF842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CH$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CG842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CG$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CG842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CG842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CI$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CH842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CH$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CH842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CH842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CJ$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CI842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CI$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CI842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CI842))))","v":0}]
[null,null,null,null,{"$f":"E819+1","v":31},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!G$18:G$67, $E847)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E847)-INDEX('TAB input'!H$72:H$121, $E847)-INDEX('TAB input'!H$126:H$175, $E847)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E847)-INDEX('TAB input'!I$72:I$121, $E847)-INDEX('TAB input'!I$126:I$175, $E847)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E847)-INDEX('TAB input'!J$72:J$121, $E847)-INDEX('TAB input'!J$126:J$175, $E847)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E847)-INDEX('TAB input'!K$72:K$121, $E847)-INDEX('TAB input'!K$126:K$175, $E847)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E847)-INDEX('TAB input'!L$72:L$121, $E847)-INDEX('TAB input'!L$126:L$175, $E847)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E847)-INDEX('TAB input'!M$72:M$121, $E847)-INDEX('TAB input'!M$126:M$175, $E847)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E847)-INDEX('TAB input'!N$72:N$121, $E847)-INDEX('TAB input'!N$126:N$175, $E847)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E847)-INDEX('TAB input'!O$72:O$121, $E847)-INDEX('TAB input'!O$126:O$175, $E847)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E847)-INDEX('TAB input'!P$72:P$121, $E847)-INDEX('TAB input'!P$126:P$175, $E847)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E847)-INDEX('TAB input'!Q$72:Q$121, $E847)-INDEX('TAB input'!Q$126:Q$175, $E847)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E847)-INDEX('TAB input'!R$72:R$121, $E847)-INDEX('TAB input'!R$126:R$175, $E847)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E847)-INDEX('TAB input'!S$72:S$121, $E847)-INDEX('TAB input'!S$126:S$175, $E847)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E847)-INDEX('TAB input'!T$72:T$121, $E847)-INDEX('TAB input'!T$126:T$175, $E847)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E847)-INDEX('TAB input'!U$72:U$121, $E847)-INDEX('TAB input'!U$126:U$175, $E847)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E847)-INDEX('TAB input'!V$72:V$121, $E847)-INDEX('TAB input'!V$126:V$175, $E847)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E847)-INDEX('TAB input'!W$72:W$121, $E847)-INDEX('TAB input'!W$126:W$175, $E847)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E847)-INDEX('TAB input'!X$72:X$121, $E847)-INDEX('TAB input'!X$126:X$175, $E847)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E847)-INDEX('TAB input'!Y$72:Y$121, $E847)-INDEX('TAB input'!Y$126:Y$175, $E847)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E847)-INDEX('TAB input'!Z$72:Z$121, $E847)-INDEX('TAB input'!Z$126:Z$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E847)-INDEX('TAB input'!AA$72:AA$121, $E847)-INDEX('TAB input'!AA$126:AA$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E847)-INDEX('TAB input'!AB$72:AB$121, $E847)-INDEX('TAB input'!AB$126:AB$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E847)-INDEX('TAB input'!AC$72:AC$121, $E847)-INDEX('TAB input'!AC$126:AC$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E847)-INDEX('TAB input'!AD$72:AD$121, $E847)-INDEX('TAB input'!AD$126:AD$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E847)-INDEX('TAB input'!AE$72:AE$121, $E847)-INDEX('TAB input'!AE$126:AE$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E847)-INDEX('TAB input'!AF$72:AF$121, $E847)-INDEX('TAB input'!AF$126:AF$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E847)-INDEX('TAB input'!AG$72:AG$121, $E847)-INDEX('TAB input'!AG$126:AG$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E847)-INDEX('TAB input'!AH$72:AH$121, $E847)-INDEX('TAB input'!AH$126:AH$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E847)-INDEX('TAB input'!AI$72:AI$121, $E847)-INDEX('TAB input'!AI$126:AI$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E847)-INDEX('TAB input'!AJ$72:AJ$121, $E847)-INDEX('TAB input'!AJ$126:AJ$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E847)-INDEX('TAB input'!AK$72:AK$121, $E847)-INDEX('TAB input'!AK$126:AK$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E847)-INDEX('TAB input'!AL$72:AL$121, $E847)-INDEX('TAB input'!AL$126:AL$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E847)-INDEX('TAB input'!AM$72:AM$121, $E847)-INDEX('TAB input'!AM$126:AM$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E847)-INDEX('TAB input'!AN$72:AN$121, $E847)-INDEX('TAB input'!AN$126:AN$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E847)-INDEX('TAB input'!AO$72:AO$121, $E847)-INDEX('TAB input'!AO$126:AO$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E847)-INDEX('TAB input'!AP$72:AP$121, $E847)-INDEX('TAB input'!AP$126:AP$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E847)-INDEX('TAB input'!AQ$72:AQ$121, $E847)-INDEX('TAB input'!AQ$126:AQ$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E847)-INDEX('TAB input'!AR$72:AR$121, $E847)-INDEX('TAB input'!AR$126:AR$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E847)-INDEX('TAB input'!AS$72:AS$121, $E847)-INDEX('TAB input'!AS$126:AS$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E847)-INDEX('TAB input'!AT$72:AT$121, $E847)-INDEX('TAB input'!AT$126:AT$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E847)-INDEX('TAB input'!AU$72:AU$121, $E847)-INDEX('TAB input'!AU$126:AU$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E847)-INDEX('TAB input'!AV$72:AV$121, $E847)-INDEX('TAB input'!AV$126:AV$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E847)-INDEX('TAB input'!AW$72:AW$121, $E847)-INDEX('TAB input'!AW$126:AW$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E847)-INDEX('TAB input'!AX$72:AX$121, $E847)-INDEX('TAB input'!AX$126:AX$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E847)-INDEX('TAB input'!AY$72:AY$121, $E847)-INDEX('TAB input'!AY$126:AY$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E847)-INDEX('TAB input'!AZ$72:AZ$121, $E847)-INDEX('TAB input'!AZ$126:AZ$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E847)-INDEX('TAB input'!BA$72:BA$121, $E847)-INDEX('TAB input'!BA$126:BA$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E847)-INDEX('TAB input'!BB$72:BB$121, $E847)-INDEX('TAB input'!BB$126:BB$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E847)-INDEX('TAB input'!BC$72:BC$121, $E847)-INDEX('TAB input'!BC$126:BC$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E847)-INDEX('TAB input'!BD$72:BD$121, $E847)-INDEX('TAB input'!BD$126:BD$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E847)-INDEX('TAB input'!BE$72:BE$121, $E847)-INDEX('TAB input'!BE$126:BE$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E847)-INDEX('TAB input'!BF$72:BF$121, $E847)-INDEX('TAB input'!BF$126:BF$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E847)-INDEX('TAB input'!BG$72:BG$121, $E847)-INDEX('TAB input'!BG$126:BG$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E847)-INDEX('TAB input'!BH$72:BH$121, $E847)-INDEX('TAB input'!BH$126:BH$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E847)-INDEX('TAB input'!BI$72:BI$121, $E847)-INDEX('TAB input'!BI$126:BI$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E847)-INDEX('TAB input'!BJ$72:BJ$121, $E847)-INDEX('TAB input'!BJ$126:BJ$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E847)-INDEX('TAB input'!BK$72:BK$121, $E847)-INDEX('TAB input'!BK$126:BK$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E847)-INDEX('TAB input'!BL$72:BL$121, $E847)-INDEX('TAB input'!BL$126:BL$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E847)-INDEX('TAB input'!BM$72:BM$121, $E847)-INDEX('TAB input'!BM$126:BM$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E847)-INDEX('TAB input'!BN$72:BN$121, $E847)-INDEX('TAB input'!BN$126:BN$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E847)-INDEX('TAB input'!BO$72:BO$121, $E847)-INDEX('TAB input'!BO$126:BO$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E847)-INDEX('TAB input'!BP$72:BP$121, $E847)-INDEX('TAB input'!BP$126:BP$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E847)-INDEX('TAB input'!BQ$72:BQ$121, $E847)-INDEX('TAB input'!BQ$126:BQ$175, $E847)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E847)-INDEX('TAB input'!BR$72:BR$121, $E847)-INDEX('TAB input'!BR$126:BR$175, $E847)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E847)-INDEX('TAB input'!BS$72:BS$121, $E847)-INDEX('TAB input'!BS$126:BS$175, $E847)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E847)-INDEX('TAB input'!BT$72:BT$121, $E847)-INDEX('TAB input'!BT$126:BT$175, $E847)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E847)-INDEX('TAB input'!BU$72:BU$121, $E847)-INDEX('TAB input'!BU$126:BU$175, $E847)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E847)-INDEX('TAB input'!BV$72:BV$121, $E847)-INDEX('TAB input'!BV$126:BV$175, $E847)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E847)-INDEX('TAB input'!BW$72:BW$121, $E847)-INDEX('TAB input'!BW$126:BW$175, $E847)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E847)-INDEX('TAB input'!BX$72:BX$121, $E847)-INDEX('TAB input'!BX$126:BX$175, $E847)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E847)-INDEX('TAB input'!BY$72:BY$121, $E847)-INDEX('TAB input'!BY$126:BY$175, $E847)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E847)-INDEX('TAB input'!BZ$72:BZ$121, $E847)-INDEX('TAB input'!BZ$126:BZ$175, $E847)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E847)-INDEX('TAB input'!CA$72:CA$121, $E847)-INDEX('TAB input'!CA$126:CA$175, $E847)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E847)-INDEX('TAB input'!CB$72:CB$121, $E847)-INDEX('TAB input'!CB$126:CB$175, $E847)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E847)-INDEX('TAB input'!CC$72:CC$121, $E847)-INDEX('TAB input'!CC$126:CC$175, $E847)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E847)-INDEX('TAB input'!CD$72:CD$121, $E847)-INDEX('TAB input'!CD$126:CD$175, $E847)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E847)-INDEX('TAB input'!CE$72:CE$121, $E847)-INDEX('TAB input'!CE$126:CE$175, $E847)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E847)-INDEX('TAB input'!CF$72:CF$121, $E847)-INDEX('TAB input'!CF$126:CF$175, $E847)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E847)-INDEX('TAB input'!CG$72:CG$121, $E847)-INDEX('TAB input'!CG$126:CG$175, $E847)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E847)-INDEX('TAB input'!CH$72:CH$121, $E847)-INDEX('TAB input'!CH$126:CH$175, $E847)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E847)-INDEX('TAB input'!CI$72:CI$121, $E847)-INDEX('TAB input'!CI$126:CI$175, $E847)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E847)-INDEX('TAB input'!CJ$72:CJ$121, $E847)-INDEX('TAB input'!CJ$126:CJ$175, $E847)","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"E861+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E862)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>L$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:K862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>K$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:K862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:K862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>M$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:L862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>L$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:L862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:L862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>N$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:M862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>M$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:M862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:M862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>O$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:N862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>N$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:N862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:N862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>P$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:O862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>O$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:O862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:O862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>Q$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:P862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>P$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:P862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:P862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>R$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:Q862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>Q$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:Q862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:Q862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>S$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:R862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>R$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:R862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:R862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>T$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:S862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>S$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:S862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:S862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>U$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:T862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>T$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:T862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:T862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>V$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:U862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>U$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:U862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:U862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>W$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:V862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>V$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:V862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:V862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>X$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:W862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>W$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:W862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:W862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>Y$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:X862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>X$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:X862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:X862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>Z$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:Y862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>Y$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:Y862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:Y862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AA$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:Z862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>Z$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:Z862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:Z862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AB$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AA862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AA$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AA862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AA862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AC$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AB862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AB$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AB862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AB862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AD$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AC862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AC$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AC862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AC862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AE$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AD862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AD$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AD862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AD862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AF$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AE862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AE$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AE862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AE862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AG$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AF862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AF$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AF862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AF862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AH$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AG862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AG$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AG862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AG862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AI$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AH862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AH$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AH862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AH862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AJ$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AI862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AI$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AI862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AI862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AK$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AJ862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AJ$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AJ862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AJ862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AL$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AK862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AK$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AK862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AK862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AM$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AL862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AL$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AL862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AL862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AN$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AM862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AM$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AM862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AM862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AO$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AN862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AN$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AN862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AN862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AP$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AO862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AO$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AO862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AO862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AQ$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AP862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AP$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AP862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AP862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AR$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AQ862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AQ$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AQ862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AQ862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AS$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AR862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AR$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AR862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AR862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AT$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AS862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AS$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AS862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AS862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AU$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AT862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AT$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AT862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AT862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AV$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AU862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AU$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AU862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AU862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AW$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AV862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AV$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AV862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AV862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AX$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AW862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AW$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AW862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AW862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AY$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AX862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AX$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AX862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AX862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AZ$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AY862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AY$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AY862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AY862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BA$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AZ862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AZ$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AZ862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AZ862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BB$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BA862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BA$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BA862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BA862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BC$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BB862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BB$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BB862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BB862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BD$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BC862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BC$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BC862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BC862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BE$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BD862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BD$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BD862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BD862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BF$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BE862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BE$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BE862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BE862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BG$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BF862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BF$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BF862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BF862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BH$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BG862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BG$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BG862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BG862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BI$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BH862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BH$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BH862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BH862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BJ$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BI862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BI$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BI862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BI862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BK$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BJ862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BJ$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BJ862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BJ862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BL$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BK862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BK$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BK862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BK862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BM$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BL862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BL$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BL862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BL862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BN$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BM862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BM$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BM862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BM862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BO$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BN862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BN$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BN862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BN862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BP$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BO862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BO$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BO862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BO862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BQ$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BP862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BP$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BP862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BP862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BR$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BQ862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BQ$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BQ862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BQ862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BS$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BR862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BR$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BR862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BR862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BT$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BS862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BS$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BS862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BS862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BU$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BT862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BT$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BT862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BT862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BV$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BU862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BU$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BU862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BU862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BW$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BV862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BV$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BV862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BV862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BX$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BW862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BW$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BW862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BW862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BY$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BX862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BX$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BX862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BX862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BZ$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BY862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BY$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BY862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BY862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CA$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BZ862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BZ$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BZ862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BZ862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CB$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CA862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CA$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CA862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CA862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CC$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CB862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CB$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CB862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CB862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CD$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CC862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CC$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CC862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CC862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CE$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CD862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CD$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CD862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CD862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CF$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CE862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CE$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CE862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CE862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CG$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CF862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CF$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CF862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CF862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CH$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CG862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CG$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CG862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CG862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CI$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CH862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CH$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CH862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CH862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CJ$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CI862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CI$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CI862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CI862))))","v":0}]
[]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E875)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E875)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E875)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E875)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E875)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E875)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E875)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E875)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E875)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E875)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E875)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E875)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E875)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E875)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E875)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E875)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E875)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E875)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E875)","v":0}]
[null,null,null,null,{"$f":"E888+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E889)","v":"Depreciation of net capex 2024-25"},null,null,null,null,{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>K$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:J889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>J$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:J889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:J889))))","v":2.1404712760957614E-3},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>L$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:K889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>K$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:K889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:K889))))","v":1.8625115590721406E-3},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>M$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:L889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>L$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:L889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:L889))))","v":1.620647446390746E-3},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>N$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:M889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>M$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:M889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:M889))))","v":1.4101915946236087E-3},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>O$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:N889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>N$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:N889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:N889))))","v":1.2270653546370414E-3},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>P$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:O889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>O$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:O889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:O889))))","v":1.0677197270860268E-3},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>Q$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:P889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>P$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:P889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:P889))))","v":9.2906658255857287E-4},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>R$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:Q889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>Q$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:Q889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:Q889))))","v":8.0841881341162081E-4},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>S$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:R889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>R$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:R889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:R889))))","v":7.0343825743689442E-4},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>T$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:S889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>S$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:S889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:S889))))","v":6.1209038411369271E-4},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>U$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:T889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>T$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:T889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:T889))))","v":5.3260486526503443E-4},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>V$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:U889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>U$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:U889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:U889))))","v":4.6344126597371228E-4},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>W$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:V889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>V$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:V889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:V889))))","v":4.0325919084580557E-4},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>X$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:W889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>W$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:W889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:W889))))","v":3.5089230705415429E-4},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>Y$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:X889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>X$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:X889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:X889))))","v":3.0532574072655519E-4},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>Z$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:Y889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>Y$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:Y889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:Y889))))","v":2.6567640861910411E-4},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AA$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:Z889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>Z$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:Z889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:Z889))))","v":1.7802053740895336E-3},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AB$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AA889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AA$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AA889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AA889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AC$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AB889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AB$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AB889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AB889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AD$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AC889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AC$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AC889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AC889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AE$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AD889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AD$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AD889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AD889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AF$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AE889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AE$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AE889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AE889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AG$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AF889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AF$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AF889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AF889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AH$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AG889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AG$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AG889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AG889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AI$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AH889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AH$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AH889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AH889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AJ$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AI889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AI$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AI889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AI889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AK$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AJ889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AJ$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AJ889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AJ889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AL$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AK889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AK$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AK889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AK889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AM$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AL889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AL$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AL889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AL889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AN$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AM889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AM$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AM889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AM889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AO$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AN889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AN$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AN889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AN889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AP$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AO889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AO$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AO889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AO889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AQ$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AP889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AP$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AP889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AP889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AR$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AQ889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AQ$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AQ889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AQ889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AS$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AR889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AR$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AR889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AR889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AT$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AS889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AS$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AS889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AS889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AU$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AT889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AT$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AT889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AT889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AV$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AU889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AU$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AU889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AU889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AW$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AV889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AV$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AV889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AV889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AX$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AW889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AW$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AW889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AW889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AY$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AX889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AX$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AX889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AX889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AZ$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AY889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AY$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AY889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AY889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BA$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AZ889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AZ$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AZ889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AZ889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BB$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BA889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BA$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BA889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BA889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BC$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BB889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BB$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BB889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BB889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BD$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BC889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BC$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BC889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BC889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BE$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BD889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BD$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BD889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BD889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BF$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BE889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BE$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BE889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BE889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BG$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BF889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BF$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BF889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BF889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BH$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BG889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BG$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BG889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BG889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BI$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BH889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BH$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BH889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BH889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BJ$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BI889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BI$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BI889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BI889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BK$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BJ889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BJ$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BJ889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BJ889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BL$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BK889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BK$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BK889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BK889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BM$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BL889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BL$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BL889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BL889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BN$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BM889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BM$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BM889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BM889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BO$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BN889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BN$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BN889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BN889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BP$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BO889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BO$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BO889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BO889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BQ$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BP889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BP$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BP889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BP889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BR$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BQ889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BQ$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BQ889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BQ889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BS$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BR889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BR$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BR889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BR889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BT$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BS889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BS$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BS889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BS889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BU$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BT889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BT$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BT889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BT889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BV$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BU889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BU$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BU889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BU889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BW$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BV889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BV$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BV889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BV889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BX$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BW889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BW$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BW889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BW889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BY$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BX889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BX$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BX889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BX889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BZ$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BY889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BY$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BY889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BY889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CA$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BZ889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BZ$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BZ889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BZ889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CB$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CA889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CA$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CA889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CA889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CC$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CB889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CB$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CB889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CB889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CD$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CC889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CC$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CC889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CC889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CE$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CD889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CD$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CD889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CD889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CF$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CE889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CE$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CE889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CE889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CG$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CF889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CF$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CF889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CF889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CH$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CG889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CG$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CG889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CG889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CI$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CH889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CH$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CH889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CH889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CJ$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CI889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CI$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CI889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CI889))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E887)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>I$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:H894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>H$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:H894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:H894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>J$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:I894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>I$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:I894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:I894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>K$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:J894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>J$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:J894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:J894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>L$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:K894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>K$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:K894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:K894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>M$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:L894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>L$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:L894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:L894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>N$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:M894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>M$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:M894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:M894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>O$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:N894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>N$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:N894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:N894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>P$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:O894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>O$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:O894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:O894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>Q$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:P894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>P$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:P894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:P894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>R$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:Q894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>Q$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:Q894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:Q894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>S$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:R894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>R$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:R894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:R894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>T$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:S894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>S$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:S894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:S894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>U$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:T894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>T$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:T894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:T894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>V$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:U894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>U$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:U894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:U894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>W$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:V894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>V$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:V894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:V894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>X$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:W894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>W$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:W894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:W894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>Y$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:X894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>X$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:X894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:X894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>Z$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:Y894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>Y$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:Y894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:Y894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AA$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:Z894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>Z$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:Z894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:Z894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AB$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AA894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AA$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AA894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AA894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AC$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AB894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AB$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AB894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AB894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AD$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AC894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AC$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AC894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AC894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AE$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AD894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AD$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AD894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AD894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AF$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AE894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AE$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AE894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AE894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AG$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AF894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AF$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AF894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AF894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AH$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AG894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AG$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AG894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AG894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AI$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AH894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AH$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AH894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AH894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AJ$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AI894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AI$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AI894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AI894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AK$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AJ894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AJ$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AJ894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AJ894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AL$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AK894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AK$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AK894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AK894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AM$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AL894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AL$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AL894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AL894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AN$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AM894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AM$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AM894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AM894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AO$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AN894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AN$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AN894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AN894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AP$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AO894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AO$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AO894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AO894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AQ$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AP894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AP$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AP894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AP894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AR$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AQ894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AQ$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AQ894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AQ894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AS$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AR894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AR$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AR894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AR894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AT$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AS894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AS$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AS894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AS894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AU$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AT894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AT$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AT894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AT894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AV$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AU894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AU$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AU894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AU894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AW$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AV894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AV$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AV894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AV894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AX$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AW894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AW$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AW894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AW894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AY$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AX894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AX$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AX894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AX894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AZ$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AY894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AY$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AY894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AY894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BA$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AZ894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AZ$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AZ894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AZ894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BB$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BA894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BA$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BA894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BA894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BC$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BB894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BB$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BB894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BB894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BD$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BC894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BC$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BC894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BC894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BE$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BD894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BD$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BD894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BD894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BF$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BE894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BE$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BE894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BE894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BG$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BF894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BF$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BF894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BF894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BH$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BG894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BG$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BG894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BG894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BI$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BH894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BH$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BH894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BH894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BJ$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BI894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BI$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BI894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BI894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BK$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BJ894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BJ$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BJ894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BJ894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BL$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BK894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BK$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BK894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BK894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BM$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BL894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BL$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BL894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BL894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BN$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BM894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BM$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BM894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BM894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BO$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BN894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BN$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BN894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BN894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BP$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BO894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BO$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BO894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BO894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BQ$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BP894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BP$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BP894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BP894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BR$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BQ894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BQ$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BQ894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BQ894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BS$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BR894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BR$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BR894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BR894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BT$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BS894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BS$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BS894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BS894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BU$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BT894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BT$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BT894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BT894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BV$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BU894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BU$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BU894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BU894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BW$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BV894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BV$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BV894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BV894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BX$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BW894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BW$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BW894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BW894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BY$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BX894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BX$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BX894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BX894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BZ$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BY894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BY$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BY894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BY894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CA$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BZ894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BZ$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BZ894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BZ894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CB$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CA894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CA$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CA894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CA894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CC$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CB894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CB$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CB894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CB894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CD$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CC894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CC$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CC894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CC894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CE$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CD894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CD$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CD894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CD894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CF$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CE894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CE$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CE894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CE894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CG$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CF894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CF$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CF894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CF894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CH$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CG894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CG$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CG894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CG894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CI$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CH894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CH$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CH894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CH894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CJ$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CI894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CI$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CI894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CI894))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E903)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E903)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E903)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E903)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E903)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E903)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E903)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E903)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E903)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E903)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E903)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E903)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E903)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E903)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E903)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E903)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E903)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E903)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E903)","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E918)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>L$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:K925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>K$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:K925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:K925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>M$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:L925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>L$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:L925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:L925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>N$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:M925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>M$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:M925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:M925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>O$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:N925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>N$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:N925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:N925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>P$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:O925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>O$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:O925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:O925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>Q$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:P925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>P$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:P925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:P925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>R$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:Q925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>Q$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:Q925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:Q925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>S$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:R925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>R$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:R925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:R925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>T$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:S925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>S$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:S925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:S925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>U$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:T925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>T$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:T925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:T925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>V$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:U925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>U$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:U925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:U925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>W$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:V925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>V$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:V925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:V925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>X$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:W925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>W$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:W925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:W925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>Y$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:X925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>X$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:X925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:X925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>Z$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:Y925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>Y$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:Y925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:Y925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AA$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:Z925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>Z$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:Z925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:Z925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AB$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AA925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AA$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AA925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AA925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AC$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AB925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AB$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AB925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AB925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AD$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AC925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AC$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AC925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AC925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AE$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AD925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AD$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AD925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AD925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AF$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AE925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AE$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AE925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AE925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AG$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AF925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AF$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AF925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AF925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AH$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AG925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AG$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AG925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AG925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AI$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AH925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AH$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AH925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AH925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AJ$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AI925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AI$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AI925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AI925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AK$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AJ925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AJ$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AJ925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AJ925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AL$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AK925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AK$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AK925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AK925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AM$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AL925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AL$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AL925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AL925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AN$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AM925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AM$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AM925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AM925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AO$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AN925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AN$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AN925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AN925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AP$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AO925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AO$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AO925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AO925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AQ$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AP925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AP$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AP925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AP925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AR$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AQ925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AQ$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AQ925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AQ925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AS$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AR925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AR$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AR925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AR925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AT$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AS925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AS$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AS925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AS925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AU$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AT925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AT$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AT925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AT925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AV$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AU925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AU$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AU925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AU925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AW$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AV925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AV$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AV925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AV925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AX$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AW925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AW$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AW925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AW925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AY$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AX925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AX$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AX925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AX925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AZ$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AY925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AY$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AY925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AY925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BA$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AZ925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AZ$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AZ925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AZ925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BB$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BA925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BA$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BA925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BA925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BC$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BB925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BB$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BB925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BB925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BD$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BC925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BC$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BC925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BC925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BE$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BD925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BD$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BD925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BD925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BF$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BE925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BE$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BE925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BE925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BG$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BF925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BF$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BF925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BF925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BH$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BG925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BG$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BG925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BG925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BI$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BH925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BH$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BH925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BH925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BJ$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BI925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BI$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BI925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BI925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BK$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BJ925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BJ$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BJ925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BJ925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BL$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BK925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BK$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BK925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BK925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BM$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BL925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BL$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BL925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BL925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BN$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BM925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BM$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BM925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BM925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BO$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BN925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BN$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BN925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BN925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BP$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BO925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BO$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BO925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BO925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BQ$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BP925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BP$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BP925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BP925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BR$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BQ925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BQ$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BQ925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BQ925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BS$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BR925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BR$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BR925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BR925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BT$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BS925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BS$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BS925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BS925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BU$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BT925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BT$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BT925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BT925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BV$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BU925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BU$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BU925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BU925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BW$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BV925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BV$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BV925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BV925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BX$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BW925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BW$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BW925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BW925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BY$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BX925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BX$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BX925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BX925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BZ$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BY925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BY$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BY925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BY925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CA$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BZ925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BZ$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BZ925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BZ925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CB$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CA925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CA$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CA925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CA925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CC$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CB925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CB$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CB925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CB925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CD$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CC925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CC$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CC925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CC925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CE$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CD925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CD$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CD925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CD925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CF$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CE925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CE$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CE925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CE925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CG$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CF925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CF$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CF925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CF925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CH$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CG925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CG$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CG925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CG925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CI$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CH925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CH$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CH925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CH925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CJ$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CI925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CI$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CI925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CI925))))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E944)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>J$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:I951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>I$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:I951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:I951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>K$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:J951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>J$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:J951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:J951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>L$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:K951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>K$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:K951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:K951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>M$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:L951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>L$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:L951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:L951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>N$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:M951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>M$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:M951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:M951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>O$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:N951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>N$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:N951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:N951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>P$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:O951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>O$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:O951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:O951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>Q$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:P951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>P$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:P951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:P951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>R$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:Q951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>Q$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:Q951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:Q951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>S$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:R951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>R$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:R951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:R951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>T$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:S951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>S$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:S951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:S951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>U$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:T951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>T$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:T951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:T951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>V$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:U951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>U$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:U951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:U951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>W$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:V951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>V$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:V951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:V951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>X$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:W951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>W$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:W951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:W951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>Y$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:X951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>X$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:X951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:X951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>Z$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:Y951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>Y$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:Y951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:Y951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AA$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:Z951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>Z$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:Z951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:Z951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AB$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AA951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AA$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AA951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AA951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AC$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AB951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AB$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AB951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AB951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AD$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AC951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AC$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AC951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AC951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AE$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AD951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AD$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AD951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AD951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AF$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AE951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AE$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AE951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AE951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AG$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AF951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AF$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AF951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AF951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AH$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AG951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AG$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AG951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AG951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AI$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AH951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AH$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AH951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AH951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AJ$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AI951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AI$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AI951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AI951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AK$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AJ951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AJ$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AJ951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AJ951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AL$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AK951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AK$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AK951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AK951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AM$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AL951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AL$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AL951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AL951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AN$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AM951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AM$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AM951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AM951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AO$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AN951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AN$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AN951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AN951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AP$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AO951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AO$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AO951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AO951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AQ$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AP951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AP$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AP951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AP951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AR$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AQ951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AQ$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AQ951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AQ951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AS$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AR951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AR$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AR951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AR951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AT$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AS951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AS$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AS951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AS951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AU$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AT951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AT$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AT951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AT951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AV$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AU951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AU$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AU951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AU951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AW$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AV951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AV$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AV951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AV951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AX$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AW951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AW$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AW951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AW951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AY$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AX951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AX$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AX951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AX951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AZ$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AY951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AY$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AY951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AY951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BA$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AZ951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AZ$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AZ951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AZ951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BB$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BA951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BA$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BA951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BA951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BC$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BB951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BB$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BB951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BB951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BD$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BC951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BC$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BC951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BC951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BE$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BD951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BD$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BD951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BD951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BF$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BE951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BE$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BE951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BE951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BG$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BF951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BF$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BF951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BF951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BH$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BG951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BG$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BG951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BG951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BI$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BH951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BH$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BH951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BH951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BJ$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BI951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BI$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BI951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BI951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BK$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BJ951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BJ$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BJ951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BJ951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BL$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BK951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BK$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BK951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BK951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BM$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BL951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BL$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BL951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BL951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BN$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BM951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BM$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BM951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BM951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BO$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BN951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BN$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BN951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BN951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BP$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BO951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BO$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BO951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BO951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BQ$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BP951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BP$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BP951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BP951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BR$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BQ951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BQ$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BQ951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BQ951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BS$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BR951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BR$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BR951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BR951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BT$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BS951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BS$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BS951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BS951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BU$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BT951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BT$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BT951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BT951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BV$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BU951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BU$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BU951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BU951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BW$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BV951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BV$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BV951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BV951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BX$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BW951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BW$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BW951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BW951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BY$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BX951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BX$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BX951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BX951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BZ$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BY951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BY$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BY951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BY951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CA$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BZ951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BZ$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BZ951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BZ951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CB$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CA951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CA$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CA951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CA951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CC$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CB951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CB$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CB951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CB951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CD$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CC951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CC$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CC951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CC951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CE$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CD951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CD$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CD951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CD951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CF$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CE951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CE$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CE951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CE951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CG$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CF951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CF$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CF951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CF951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CH$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CG951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CG$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CG951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CG951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CI$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CH951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CH$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CH951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CH951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CJ$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CI951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CI$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CI951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CI951))))","v":0}]
[null,null,null,null,null,{"$f":"F930&\" - tax depreciation\"","v":"0 - tax depreciation"},null,{"$f":"SUM(H942:H955)+H934","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R942:R955)+R934","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN942:AN955)+AN934","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT942:BT955)+BT934","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!G$446:G$495, $E959)","v":0},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E959)=\"\", G967, INDEX('TAB input'!H$446:H$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E959)=\"\", H967, INDEX('TAB input'!I$446:I$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E959)=\"\", I967, INDEX('TAB input'!J$446:J$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E959)=\"\", J967, INDEX('TAB input'!K$446:K$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E959)=\"\", K967, INDEX('TAB input'!L$446:L$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E959)=\"\", L967, INDEX('TAB input'!M$446:M$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E959)=\"\", M967, INDEX('TAB input'!N$446:N$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E959)=\"\", N967, INDEX('TAB input'!O$446:O$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E959)=\"\", O967, INDEX('TAB input'!P$446:P$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E959)=\"\", P967, INDEX('TAB input'!Q$446:Q$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E959)=\"\", Q967, INDEX('TAB input'!R$446:R$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E959)=\"\", R967, INDEX('TAB input'!S$446:S$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E959)=\"\", S967, INDEX('TAB input'!T$446:T$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E959)=\"\", T967, INDEX('TAB input'!U$446:U$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E959)=\"\", U967, INDEX('TAB input'!V$446:V$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E959)=\"\", V967, INDEX('TAB input'!W$446:W$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E959)=\"\", W967, INDEX('TAB input'!X$446:X$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E959)=\"\", X967, INDEX('TAB input'!Y$446:Y$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E959)=\"\", Y967, INDEX('TAB input'!Z$446:Z$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E959)=\"\", Z967, INDEX('TAB input'!AA$446:AA$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E959)=\"\", AA967, INDEX('TAB input'!AB$446:AB$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E959)=\"\", AB967, INDEX('TAB input'!AC$446:AC$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E959)=\"\", AC967, INDEX('TAB input'!AD$446:AD$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E959)=\"\", AD967, INDEX('TAB input'!AE$446:AE$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E959)=\"\", AE967, INDEX('TAB input'!AF$446:AF$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E959)=\"\", AF967, INDEX('TAB input'!AG$446:AG$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E959)=\"\", AG967, INDEX('TAB input'!AH$446:AH$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E959)=\"\", AH967, INDEX('TAB input'!AI$446:AI$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E959)=\"\", AI967, INDEX('TAB input'!AJ$446:AJ$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E959)=\"\", AJ967, INDEX('TAB input'!AK$446:AK$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E959)=\"\", AK967, INDEX('TAB input'!AL$446:AL$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E959)=\"\", AL967, INDEX('TAB input'!AM$446:AM$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E959)=\"\", AM967, INDEX('TAB input'!AN$446:AN$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E959)=\"\", AN967, INDEX('TAB input'!AO$446:AO$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E959)=\"\", AO967, INDEX('TAB input'!AP$446:AP$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E959)=\"\", AP967, INDEX('TAB input'!AQ$446:AQ$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E959)=\"\", AQ967, INDEX('TAB input'!AR$446:AR$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E959)=\"\", AR967, INDEX('TAB input'!AS$446:AS$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E959)=\"\", AS967, INDEX('TAB input'!AT$446:AT$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E959)=\"\", AT967, INDEX('TAB input'!AU$446:AU$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E959)=\"\", AU967, INDEX('TAB input'!AV$446:AV$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E959)=\"\", AV967, INDEX('TAB input'!AW$446:AW$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E959)=\"\", AW967, INDEX('TAB input'!AX$446:AX$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E959)=\"\", AX967, INDEX('TAB input'!AY$446:AY$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E959)=\"\", AY967, INDEX('TAB input'!AZ$446:AZ$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E959)=\"\", AZ967, INDEX('TAB input'!BA$446:BA$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E959)=\"\", BA967, INDEX('TAB input'!BB$446:BB$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E959)=\"\", BB967, INDEX('TAB input'!BC$446:BC$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E959)=\"\", BC967, INDEX('TAB input'!BD$446:BD$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E959)=\"\", BD967, INDEX('TAB input'!BE$446:BE$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E959)=\"\", BE967, INDEX('TAB input'!BF$446:BF$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E959)=\"\", BF967, INDEX('TAB input'!BG$446:BG$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E959)=\"\", BG967, INDEX('TAB input'!BH$446:BH$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E959)=\"\", BH967, INDEX('TAB input'!BI$446:BI$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E959)=\"\", BI967, INDEX('TAB input'!BJ$446:BJ$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E959)=\"\", BJ967, INDEX('TAB input'!BK$446:BK$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E959)=\"\", BK967, INDEX('TAB input'!BL$446:BL$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E959)=\"\", BL967, INDEX('TAB input'!BM$446:BM$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E959)=\"\", BM967, INDEX('TAB input'!BN$446:BN$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E959)=\"\", BN967, INDEX('TAB input'!BO$446:BO$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E959)=\"\", BO967, INDEX('TAB input'!BP$446:BP$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E959)=\"\", BP967, INDEX('TAB input'!BQ$446:BQ$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E959)=\"\", BQ967, INDEX('TAB input'!BR$446:BR$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E959)=\"\", BR967, INDEX('TAB input'!BS$446:BS$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E959)=\"\", BS967, INDEX('TAB input'!BT$446:BT$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E959)=\"\", BT967, INDEX('TAB input'!BU$446:BU$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E959)=\"\", BU967, INDEX('TAB input'!BV$446:BV$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E959)=\"\", BV967, INDEX('TAB input'!BW$446:BW$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E959)=\"\", BW967, INDEX('TAB input'!BX$446:BX$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E959)=\"\", BX967, INDEX('TAB input'!BY$446:BY$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E959)=\"\", BY967, INDEX('TAB input'!BZ$446:BZ$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E959)=\"\", BZ967, INDEX('TAB input'!CA$446:CA$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E959)=\"\", CA967, INDEX('TAB input'!CB$446:CB$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E959)=\"\", CB967, INDEX('TAB input'!CC$446:CC$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E959)=\"\", CC967, INDEX('TAB input'!CD$446:CD$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E959)=\"\", CD967, INDEX('TAB input'!CE$446:CE$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E959)=\"\", CE967, INDEX('TAB input'!CF$446:CF$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E959)=\"\", CF967, INDEX('TAB input'!CG$446:CG$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E959)=\"\", CG967, INDEX('TAB input'!CH$446:CH$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E959)=\"\", CH967, INDEX('TAB input'!CI$446:CI$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E959)=\"\", CI967, INDEX('TAB input'!CJ$446:CJ$495, $E959))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E975)","v":"Depreciation of asset adjustments - TAB 2026-27"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>M$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:L982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>L$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:L982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:L982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>N$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:M982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>M$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:M982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:M982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>O$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:N982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>N$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:N982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:N982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>P$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:O982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>O$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:O982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:O982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>Q$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:P982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>P$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:P982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:P982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>R$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:Q982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>Q$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:Q982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:Q982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>S$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:R982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>R$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:R982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:R982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>T$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:S982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>S$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:S982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:S982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>U$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:T982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>T$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:T982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:T982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>V$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:U982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>U$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:U982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:U982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>W$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:V982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>V$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:V982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:V982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>X$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:W982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>W$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:W982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:W982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>Y$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:X982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>X$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:X982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:X982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>Z$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:Y982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>Y$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:Y982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:Y982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AA$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:Z982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>Z$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:Z982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:Z982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AB$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AA982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AA$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AA982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AA982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AC$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AB982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AB$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AB982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AB982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AD$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AC982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AC$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AC982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AC982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AE$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AD982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AD$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AD982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AD982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AF$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AE982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AE$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AE982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AE982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AG$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AF982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AF$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AF982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AF982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AH$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AG982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AG$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AG982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AG982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AI$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AH982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AH$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AH982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AH982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AJ$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AI982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AI$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AI982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AI982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AK$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AJ982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AJ$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AJ982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AJ982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AL$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AK982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AK$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AK982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AK982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AM$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AL982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AL$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AL982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AL982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AN$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AM982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AM$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AM982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AM982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AO$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AN982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AN$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AN982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AN982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AP$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AO982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AO$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AO982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AO982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AQ$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AP982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AP$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AP982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AP982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AR$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AQ982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AQ$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AQ982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AQ982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AS$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AR982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AR$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AR982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AR982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AT$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AS982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AS$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AS982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AS982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AU$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AT982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AT$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AT982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AT982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AV$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AU982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AU$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AU982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AU982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AW$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AV982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AV$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AV982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AV982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AX$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AW982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AW$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AW982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AW982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AY$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AX982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AX$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AX982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AX982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AZ$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AY982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AY$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AY982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AY982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BA$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AZ982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AZ$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AZ982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AZ982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BB$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BA982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BA$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BA982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BA982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BC$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BB982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BB$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BB982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BB982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BD$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BC982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BC$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BC982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BC982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BE$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BD982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BD$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BD982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BD982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BF$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BE982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BE$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BE982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BE982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BG$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BF982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BF$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BF982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BF982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BH$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BG982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BG$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BG982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BG982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BI$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BH982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BH$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BH982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BH982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BJ$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BI982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BI$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BI982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BI982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BK$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BJ982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BJ$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BJ982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BJ982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BL$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BK982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BK$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BK982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BK982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BM$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BL982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BL$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BL982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BL982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BN$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BM982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BM$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BM982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BM982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BO$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BN982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BN$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BN982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BN982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BP$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BO982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BO$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BO982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BO982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BQ$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BP982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BP$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BP982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BP982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BR$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BQ982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BQ$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BQ982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BQ982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BS$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BR982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BR$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BR982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BR982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BT$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BS982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BS$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BS982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BS982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BU$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BT982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BT$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BT982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BT982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BV$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BU982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BU$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BU982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BU982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BW$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BV982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BV$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BV982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BV982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BX$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BW982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BW$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BW982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BW982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BY$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BX982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BX$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BX982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BX982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BZ$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BY982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BY$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BY982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BY982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CA$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BZ982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BZ$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BZ982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BZ982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CB$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CA982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CA$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CA982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CA982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CC$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CB982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CB$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CB982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CB982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CD$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CC982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CC$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CC982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CC982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CE$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CD982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CD$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CD982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CD982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CF$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CE982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CE$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CE982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CE982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CG$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CF982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CF$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CF982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CF982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CH$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CG982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CG$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CG982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CG982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CI$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CH982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CH$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CH982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CH982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CJ$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CI982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CI$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CI982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CI982))))","v":0}]
[null,null,null,null,{"$f":"E959+1","v":36},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!G$18:G$67, $E987)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E987)-INDEX('TAB input'!H$72:H$121, $E987)-INDEX('TAB input'!H$126:H$175, $E987)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E987)-INDEX('TAB input'!I$72:I$121, $E987)-INDEX('TAB input'!I$126:I$175, $E987)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E987)-INDEX('TAB input'!J$72:J$121, $E987)-INDEX('TAB input'!J$126:J$175, $E987)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E987)-INDEX('TAB input'!K$72:K$121, $E987)-INDEX('TAB input'!K$126:K$175, $E987)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E987)-INDEX('TAB input'!L$72:L$121, $E987)-INDEX('TAB input'!L$126:L$175, $E987)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E987)-INDEX('TAB input'!M$72:M$121, $E987)-INDEX('TAB input'!M$126:M$175, $E987)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E987)-INDEX('TAB input'!N$72:N$121, $E987)-INDEX('TAB input'!N$126:N$175, $E987)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E987)-INDEX('TAB input'!O$72:O$121, $E987)-INDEX('TAB input'!O$126:O$175, $E987)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E987)-INDEX('TAB input'!P$72:P$121, $E987)-INDEX('TAB input'!P$126:P$175, $E987)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E987)-INDEX('TAB input'!Q$72:Q$121, $E987)-INDEX('TAB input'!Q$126:Q$175, $E987)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E987)-INDEX('TAB input'!R$72:R$121, $E987)-INDEX('TAB input'!R$126:R$175, $E987)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E987)-INDEX('TAB input'!S$72:S$121, $E987)-INDEX('TAB input'!S$126:S$175, $E987)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E987)-INDEX('TAB input'!T$72:T$121, $E987)-INDEX('TAB input'!T$126:T$175, $E987)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E987)-INDEX('TAB input'!U$72:U$121, $E987)-INDEX('TAB input'!U$126:U$175, $E987)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E987)-INDEX('TAB input'!V$72:V$121, $E987)-INDEX('TAB input'!V$126:V$175, $E987)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E987)-INDEX('TAB input'!W$72:W$121, $E987)-INDEX('TAB input'!W$126:W$175, $E987)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E987)-INDEX('TAB input'!X$72:X$121, $E987)-INDEX('TAB input'!X$126:X$175, $E987)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E987)-INDEX('TAB input'!Y$72:Y$121, $E987)-INDEX('TAB input'!Y$126:Y$175, $E987)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E987)-INDEX('TAB input'!Z$72:Z$121, $E987)-INDEX('TAB input'!Z$126:Z$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E987)-INDEX('TAB input'!AA$72:AA$121, $E987)-INDEX('TAB input'!AA$126:AA$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E987)-INDEX('TAB input'!AB$72:AB$121, $E987)-INDEX('TAB input'!AB$126:AB$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E987)-INDEX('TAB input'!AC$72:AC$121, $E987)-INDEX('TAB input'!AC$126:AC$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E987)-INDEX('TAB input'!AD$72:AD$121, $E987)-INDEX('TAB input'!AD$126:AD$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E987)-INDEX('TAB input'!AE$72:AE$121, $E987)-INDEX('TAB input'!AE$126:AE$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E987)-INDEX('TAB input'!AF$72:AF$121, $E987)-INDEX('TAB input'!AF$126:AF$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E987)-INDEX('TAB input'!AG$72:AG$121, $E987)-INDEX('TAB input'!AG$126:AG$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E987)-INDEX('TAB input'!AH$72:AH$121, $E987)-INDEX('TAB input'!AH$126:AH$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E987)-INDEX('TAB input'!AI$72:AI$121, $E987)-INDEX('TAB input'!AI$126:AI$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E987)-INDEX('TAB input'!AJ$72:AJ$121, $E987)-INDEX('TAB input'!AJ$126:AJ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E987)-INDEX('TAB input'!AK$72:AK$121, $E987)-INDEX('TAB input'!AK$126:AK$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E987)-INDEX('TAB input'!AL$72:AL$121, $E987)-INDEX('TAB input'!AL$126:AL$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E987)-INDEX('TAB input'!AM$72:AM$121, $E987)-INDEX('TAB input'!AM$126:AM$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E987)-INDEX('TAB input'!AN$72:AN$121, $E987)-INDEX('TAB input'!AN$126:AN$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E987)-INDEX('TAB input'!AO$72:AO$121, $E987)-INDEX('TAB input'!AO$126:AO$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E987)-INDEX('TAB input'!AP$72:AP$121, $E987)-INDEX('TAB input'!AP$126:AP$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E987)-INDEX('TAB input'!AQ$72:AQ$121, $E987)-INDEX('TAB input'!AQ$126:AQ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E987)-INDEX('TAB input'!AR$72:AR$121, $E987)-INDEX('TAB input'!AR$126:AR$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E987)-INDEX('TAB input'!AS$72:AS$121, $E987)-INDEX('TAB input'!AS$126:AS$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E987)-INDEX('TAB input'!AT$72:AT$121, $E987)-INDEX('TAB input'!AT$126:AT$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E987)-INDEX('TAB input'!AU$72:AU$121, $E987)-INDEX('TAB input'!AU$126:AU$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E987)-INDEX('TAB input'!AV$72:AV$121, $E987)-INDEX('TAB input'!AV$126:AV$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E987)-INDEX('TAB input'!AW$72:AW$121, $E987)-INDEX('TAB input'!AW$126:AW$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E987)-INDEX('TAB input'!AX$72:AX$121, $E987)-INDEX('TAB input'!AX$126:AX$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E987)-INDEX('TAB input'!AY$72:AY$121, $E987)-INDEX('TAB input'!AY$126:AY$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E987)-INDEX('TAB input'!AZ$72:AZ$121, $E987)-INDEX('TAB input'!AZ$126:AZ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E987)-INDEX('TAB input'!BA$72:BA$121, $E987)-INDEX('TAB input'!BA$126:BA$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E987)-INDEX('TAB input'!BB$72:BB$121, $E987)-INDEX('TAB input'!BB$126:BB$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E987)-INDEX('TAB input'!BC$72:BC$121, $E987)-INDEX('TAB input'!BC$126:BC$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E987)-INDEX('TAB input'!BD$72:BD$121, $E987)-INDEX('TAB input'!BD$126:BD$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E987)-INDEX('TAB input'!BE$72:BE$121, $E987)-INDEX('TAB input'!BE$126:BE$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E987)-INDEX('TAB input'!BF$72:BF$121, $E987)-INDEX('TAB input'!BF$126:BF$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E987)-INDEX('TAB input'!BG$72:BG$121, $E987)-INDEX('TAB input'!BG$126:BG$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E987)-INDEX('TAB input'!BH$72:BH$121, $E987)-INDEX('TAB input'!BH$126:BH$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E987)-INDEX('TAB input'!BI$72:BI$121, $E987)-INDEX('TAB input'!BI$126:BI$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E987)-INDEX('TAB input'!BJ$72:BJ$121, $E987)-INDEX('TAB input'!BJ$126:BJ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E987)-INDEX('TAB input'!BK$72:BK$121, $E987)-INDEX('TAB input'!BK$126:BK$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E987)-INDEX('TAB input'!BL$72:BL$121, $E987)-INDEX('TAB input'!BL$126:BL$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E987)-INDEX('TAB input'!BM$72:BM$121, $E987)-INDEX('TAB input'!BM$126:BM$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E987)-INDEX('TAB input'!BN$72:BN$121, $E987)-INDEX('TAB input'!BN$126:BN$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E987)-INDEX('TAB input'!BO$72:BO$121, $E987)-INDEX('TAB input'!BO$126:BO$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E987)-INDEX('TAB input'!BP$72:BP$121, $E987)-INDEX('TAB input'!BP$126:BP$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E987)-INDEX('TAB input'!BQ$72:BQ$121, $E987)-INDEX('TAB input'!BQ$126:BQ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E987)-INDEX('TAB input'!BR$72:BR$121, $E987)-INDEX('TAB input'!BR$126:BR$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E987)-INDEX('TAB input'!BS$72:BS$121, $E987)-INDEX('TAB input'!BS$126:BS$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E987)-INDEX('TAB input'!BT$72:BT$121, $E987)-INDEX('TAB input'!BT$126:BT$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E987)-INDEX('TAB input'!BU$72:BU$121, $E987)-INDEX('TAB input'!BU$126:BU$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E987)-INDEX('TAB input'!BV$72:BV$121, $E987)-INDEX('TAB input'!BV$126:BV$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E987)-INDEX('TAB input'!BW$72:BW$121, $E987)-INDEX('TAB input'!BW$126:BW$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E987)-INDEX('TAB input'!BX$72:BX$121, $E987)-INDEX('TAB input'!BX$126:BX$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E987)-INDEX('TAB input'!BY$72:BY$121, $E987)-INDEX('TAB input'!BY$126:BY$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E987)-INDEX('TAB input'!BZ$72:BZ$121, $E987)-INDEX('TAB input'!BZ$126:BZ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E987)-INDEX('TAB input'!CA$72:CA$121, $E987)-INDEX('TAB input'!CA$126:CA$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E987)-INDEX('TAB input'!CB$72:CB$121, $E987)-INDEX('TAB input'!CB$126:CB$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E987)-INDEX('TAB input'!CC$72:CC$121, $E987)-INDEX('TAB input'!CC$126:CC$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E987)-INDEX('TAB input'!CD$72:CD$121, $E987)-INDEX('TAB input'!CD$126:CD$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E987)-INDEX('TAB input'!CE$72:CE$121, $E987)-INDEX('TAB input'!CE$126:CE$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E987)-INDEX('TAB input'!CF$72:CF$121, $E987)-INDEX('TAB input'!CF$126:CF$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E987)-INDEX('TAB input'!CG$72:CG$121, $E987)-INDEX('TAB input'!CG$126:CG$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E987)-INDEX('TAB input'!CH$72:CH$121, $E987)-INDEX('TAB input'!CH$126:CH$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E987)-INDEX('TAB input'!CI$72:CI$121, $E987)-INDEX('TAB input'!CI$126:CI$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E987)-INDEX('TAB input'!CJ$72:CJ$121, $E987)-INDEX('TAB input'!CJ$126:CJ$175, $E987)","v":0}]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>H$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:G998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>G$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:G998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:G998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>I$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:H998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>H$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:H998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:H998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>J$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:I998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>I$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:I998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:I998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>K$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:J998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>J$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:J998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:J998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>L$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:K998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>K$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:K998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:K998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>M$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:L998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>L$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:L998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:L998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>N$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:M998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>M$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:M998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:M998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>O$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:N998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>N$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:N998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:N998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>P$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:O998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>O$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:O998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:O998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>Q$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:P998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>P$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:P998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:P998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>R$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:Q998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>Q$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:Q998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:Q998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>S$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:R998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>R$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:R998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:R998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>T$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:S998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>S$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:S998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:S998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>U$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:T998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>T$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:T998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:T998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>V$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:U998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>U$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:U998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:U998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>W$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:V998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>V$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:V998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:V998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>X$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:W998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>W$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:W998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:W998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>Y$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:X998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>X$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:X998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:X998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>Z$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:Y998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>Y$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:Y998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:Y998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AA$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:Z998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>Z$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:Z998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:Z998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AB$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AA998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AA$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AA998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AA998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AC$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AB998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AB$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AB998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AB998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AD$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AC998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AC$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AC998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AC998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AE$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AD998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AD$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AD998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AD998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AF$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AE998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AE$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AE998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AE998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AG$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AF998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AF$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AF998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AF998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AH$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AG998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AG$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AG998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AG998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AI$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AH998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AH$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AH998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AH998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AJ$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AI998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AI$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AI998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AI998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AK$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AJ998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AJ$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AJ998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AJ998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AL$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AK998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AK$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AK998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AK998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AM$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AL998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AL$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AL998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AL998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AN$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AM998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AM$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AM998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AM998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AO$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AN998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AN$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AN998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AN998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AP$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AO998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AO$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AO998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AO998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AQ$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AP998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AP$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AP998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AP998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AR$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AQ998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AQ$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AQ998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AQ998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AS$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AR998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AR$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AR998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AR998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AT$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AS998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AS$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AS998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AS998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AU$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AT998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AT$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AT998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AT998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AV$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AU998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AU$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AU998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AU998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AW$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AV998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AV$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AV998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AV998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AX$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AW998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AW$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AW998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AW998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AY$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AX998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AX$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AX998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AX998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AZ$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AY998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AY$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AY998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AY998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BA$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AZ998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AZ$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AZ998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AZ998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BB$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BA998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BA$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BA998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BA998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BC$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BB998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BB$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BB998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BB998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BD$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BC998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BC$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BC998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BC998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BE$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BD998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BD$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BD998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BD998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BF$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BE998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BE$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BE998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BE998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BG$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BF998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BF$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BF998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BF998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BH$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BG998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BG$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BG998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BG998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BI$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BH998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BH$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BH998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BH998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BJ$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BI998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BI$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BI998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BI998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BK$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BJ998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BJ$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BJ998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BJ998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BL$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BK998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BK$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BK998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BK998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BM$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BL998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BL$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BL998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BL998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BN$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BM998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BM$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BM998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BM998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BO$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BN998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BN$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BN998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BN998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BP$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BO998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BO$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BO998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BO998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BQ$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BP998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BP$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BP998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BP998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BR$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BQ998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BQ$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BQ998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BQ998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BS$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BR998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BR$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BR998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BR998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BT$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BS998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BS$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BS998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BS998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BU$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BT998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BT$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BT998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BT998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BV$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BU998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BU$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BU998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BU998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BW$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BV998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BV$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BV998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BV998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BX$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BW998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BW$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BW998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BW998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BY$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BX998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BX$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BX998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BX998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BZ$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BY998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BY$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BY998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BY998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CA$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BZ998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BZ$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BZ998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BZ998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CB$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CA998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CA$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CA998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CA998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CC$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CB998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CB$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CB998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CB998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CD$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CC998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CC$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CC998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CC998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CE$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CD998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CD$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CD998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CD998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CF$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CE998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CE$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CE998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CE998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CG$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CF998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CF$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CF998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CF998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CH$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CG998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CG$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CG998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CG998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CI$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CH998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CH$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CH998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CH998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CJ$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CI998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CI$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CI998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CI998))))","v":0}]
[]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E1015)","v":0}]
[null,null,null,null,{"$f":"E1028+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1029)","v":"Depreciation of net capex 2024-25"},null,null,null,null,{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>K$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:J1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>J$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:J1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:J1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>L$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:K1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>K$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:K1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:K1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>M$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:L1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>L$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:L1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:L1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>N$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:M1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>M$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:M1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:M1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>O$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:N1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>N$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:N1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:N1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>P$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:O1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>O$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:O1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:O1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>Q$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:P1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>P$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:P1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:P1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>R$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Q1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>Q$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Q1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Q1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>S$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:R1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>R$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:R1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:R1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>T$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:S1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>S$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:S1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:S1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>U$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:T1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>T$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:T1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:T1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>V$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:U1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>U$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:U1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:U1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>W$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:V1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>V$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:V1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:V1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>X$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:W1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>W$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:W1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:W1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>Y$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:X1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>X$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:X1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:X1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>Z$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Y1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>Y$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Y1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Y1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AA$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Z1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>Z$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Z1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Z1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AB$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AA1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AA$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AA1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AA1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AC$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AB1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AB$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AB1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AB1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AD$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AC1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AC$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AC1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AC1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AE$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AD1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AD$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AD1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AD1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AF$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AE1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AE$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AE1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AE1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AG$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AF1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AF$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AF1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AF1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AH$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AG1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AG$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AG1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AG1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AI$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AH1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AH$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AH1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AH1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AJ$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AI1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AI$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AI1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AI1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AK$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AJ1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AJ$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AJ1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AJ1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AL$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AK1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AK$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AK1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AK1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AM$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AL1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AL$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AL1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AL1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AN$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AM1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AM$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AM1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AM1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AO$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AN1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AN$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AN1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AN1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AP$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AO1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AO$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AO1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AO1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AQ$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AP1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AP$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AP1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AP1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AR$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AQ1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AQ$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AQ1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AQ1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AS$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AR1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AR$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AR1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AR1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AT$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AS1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AS$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AS1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AS1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AU$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AT1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AT$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AT1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AT1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AV$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AU1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AU$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AU1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AU1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AW$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AV1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AV$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AV1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AV1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AX$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AW1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AW$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AW1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AW1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AY$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AX1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AX$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AX1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AX1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AZ$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AY1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AY$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AY1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AY1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BA$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AZ1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AZ$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AZ1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AZ1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BB$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BA1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BA$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BA1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BA1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BC$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BB1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BB$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BB1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BB1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BD$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BC1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BC$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BC1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BC1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BE$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BD1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BD$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BD1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BD1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BF$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BE1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BE$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BE1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BE1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BG$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BF1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BF$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BF1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BF1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BH$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BG1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BG$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BG1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BG1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BI$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BH1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BH$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BH1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BH1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BJ$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BI1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BI$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BI1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BI1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BK$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BJ1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BJ$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BJ1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BJ1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BL$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BK1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BK$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BK1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BK1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BM$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BL1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BL$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BL1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BL1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BN$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BM1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BM$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BM1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BM1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BO$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BN1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BN$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BN1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BN1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BP$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BO1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BO$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BO1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BO1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BQ$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BP1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BP$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BP1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BP1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BR$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BQ1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BQ$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BQ1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BQ1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BS$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BR1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BR$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BR1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BR1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BT$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BS1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BS$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BS1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BS1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BU$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BT1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BT$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BT1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BT1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BV$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BU1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BU$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BU1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BU1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BW$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BV1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BV$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BV1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BV1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BX$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BW1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BW$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BW1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BW1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BY$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BX1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BX$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BX1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BX1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BZ$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BY1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BY$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BY1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BY1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CA$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BZ1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BZ$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BZ1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BZ1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CB$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CA1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CA$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CA1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CA1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CC$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CB1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CB$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CB1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CB1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CD$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CC1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CC$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CC1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CC1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CE$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CD1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CD$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CD1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CD1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CF$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CE1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CE$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CE1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CE1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CG$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CF1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CF$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CF1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CF1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CH$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CG1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CG$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CG1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CG1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CI$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CH1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CH$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CH1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CH1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CJ$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CI1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CI$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CI1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CI1029))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1027)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>I$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:H1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>H$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:H1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:H1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>J$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:I1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>I$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:I1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:I1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>K$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:J1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>J$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:J1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:J1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>L$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:K1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>K$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:K1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:K1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>M$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:L1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>L$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:L1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:L1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>N$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:M1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>M$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:M1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:M1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>O$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:N1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>N$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:N1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:N1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>P$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:O1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>O$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:O1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:O1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>Q$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:P1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>P$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:P1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:P1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>R$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Q1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>Q$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Q1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Q1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>S$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:R1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>R$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:R1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:R1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>T$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:S1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>S$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:S1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:S1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>U$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:T1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>T$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:T1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:T1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>V$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:U1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>U$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:U1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:U1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>W$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:V1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>V$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:V1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:V1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>X$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:W1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>W$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:W1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:W1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>Y$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:X1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>X$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:X1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:X1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>Z$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Y1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>Y$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Y1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Y1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AA$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Z1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>Z$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Z1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Z1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AB$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AA1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AA$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AA1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AA1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AC$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AB1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AB$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AB1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AB1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AD$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AC1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AC$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AC1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AC1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AE$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AD1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AD$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AD1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AD1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AF$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AE1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AE$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AE1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AE1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AG$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AF1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AF$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AF1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AF1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AH$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AG1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AG$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AG1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AG1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AI$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AH1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AH$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AH1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AH1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AJ$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AI1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AI$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AI1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AI1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AK$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AJ1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AJ$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AJ1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AJ1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AL$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AK1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AK$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AK1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AK1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AM$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AL1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AL$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AL1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AL1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AN$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AM1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AM$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AM1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AM1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AO$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AN1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AN$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AN1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AN1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AP$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AO1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AO$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AO1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AO1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AQ$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AP1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AP$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AP1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AP1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AR$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AQ1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AQ$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AQ1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AQ1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AS$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AR1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AR$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AR1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AR1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AT$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AS1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AS$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AS1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AS1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AU$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AT1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AT$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AT1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AT1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AV$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AU1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AU$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AU1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AU1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AW$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AV1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AV$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AV1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AV1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AX$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AW1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AW$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AW1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AW1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AY$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AX1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AX$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AX1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AX1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AZ$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AY1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AY$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AY1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AY1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BA$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AZ1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AZ$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AZ1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AZ1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BB$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BA1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BA$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BA1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BA1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BC$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BB1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BB$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BB1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BB1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BD$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BC1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BC$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BC1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BC1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BE$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BD1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BD$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BD1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BD1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BF$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BE1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BE$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BE1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BE1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BG$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BF1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BF$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BF1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BF1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BH$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BG1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BG$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BG1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BG1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BI$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BH1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BH$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BH1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BH1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BJ$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BI1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BI$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BI1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BI1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BK$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BJ1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BJ$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BJ1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BJ1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BL$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BK1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BK$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BK1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BK1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BM$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BL1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BL$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BL1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BL1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BN$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BM1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BM$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BM1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BM1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BO$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BN1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BN$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BN1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BN1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BP$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BO1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BO$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BO1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BO1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BQ$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BP1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BP$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BP1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BP1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BR$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BQ1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BQ$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BQ1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BQ1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BS$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BR1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BR$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BR1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BR1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BT$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BS1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BS$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BS1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BS1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BU$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BT1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BT$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BT1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BT1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BV$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BU1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BU$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BU1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BU1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BW$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BV1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BV$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BV1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BV1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BX$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BW1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BW$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BW1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BW1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BY$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BX1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BX$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BX1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BX1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BZ$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BY1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BY$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BY1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BY1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CA$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BZ1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BZ$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BZ1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BZ1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CB$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CA1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CA$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CA1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CA1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CC$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CB1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CB$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CB1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CB1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CD$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CC1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CC$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CC1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CC1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CE$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CD1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CD$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CD1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CD1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CF$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CE1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CE$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CE1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CE1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CG$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CF1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CF$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CF1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CF1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CH$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CG1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CG$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CG1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CG1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CI$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CH1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CH$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CH1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CH1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CJ$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CI1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CI$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CI1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CI1034))))","v":0}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1043)=0, G1045, INDEX('TAB input'!H$233:H$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1043)=0, H1045, INDEX('TAB input'!I$233:I$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1043)=0, I1045, INDEX('TAB input'!J$233:J$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1043)=0, J1045, INDEX('TAB input'!K$233:K$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1043)=0, K1045, INDEX('TAB input'!L$233:L$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1043)=0, L1045, INDEX('TAB input'!M$233:M$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1043)=0, M1045, INDEX('TAB input'!N$233:N$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1043)=0, N1045, INDEX('TAB input'!O$233:O$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1043)=0, O1045, INDEX('TAB input'!P$233:P$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1043)=0, P1045, INDEX('TAB input'!Q$233:Q$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1043)=0, Q1045, INDEX('TAB input'!R$233:R$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1043)=0, R1045, INDEX('TAB input'!S$233:S$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1043)=0, S1045, INDEX('TAB input'!T$233:T$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1043)=0, T1045, INDEX('TAB input'!U$233:U$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1043)=0, U1045, INDEX('TAB input'!V$233:V$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1043)=0, V1045, INDEX('TAB input'!W$233:W$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1043)=0, W1045, INDEX('TAB input'!X$233:X$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1043)=0, X1045, INDEX('TAB input'!Y$233:Y$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1043)=0, Y1045, INDEX('TAB input'!Z$233:Z$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1043)=0, Z1045, INDEX('TAB input'!AA$233:AA$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1043)=0, AA1045, INDEX('TAB input'!AB$233:AB$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1043)=0, AB1045, INDEX('TAB input'!AC$233:AC$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1043)=0, AC1045, INDEX('TAB input'!AD$233:AD$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1043)=0, AD1045, INDEX('TAB input'!AE$233:AE$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1043)=0, AE1045, INDEX('TAB input'!AF$233:AF$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1043)=0, AF1045, INDEX('TAB input'!AG$233:AG$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1043)=0, AG1045, INDEX('TAB input'!AH$233:AH$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1043)=0, AH1045, INDEX('TAB input'!AI$233:AI$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1043)=0, AI1045, INDEX('TAB input'!AJ$233:AJ$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1043)=0, AJ1045, INDEX('TAB input'!AK$233:AK$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1043)=0, AK1045, INDEX('TAB input'!AL$233:AL$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1043)=0, AL1045, INDEX('TAB input'!AM$233:AM$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1043)=0, AM1045, INDEX('TAB input'!AN$233:AN$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1043)=0, AN1045, INDEX('TAB input'!AO$233:AO$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1043)=0, AO1045, INDEX('TAB input'!AP$233:AP$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1043)=0, AP1045, INDEX('TAB input'!AQ$233:AQ$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1043)=0, AQ1045, INDEX('TAB input'!AR$233:AR$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1043)=0, AR1045, INDEX('TAB input'!AS$233:AS$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1043)=0, AS1045, INDEX('TAB input'!AT$233:AT$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1043)=0, AT1045, INDEX('TAB input'!AU$233:AU$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1043)=0, AU1045, INDEX('TAB input'!AV$233:AV$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1043)=0, AV1045, INDEX('TAB input'!AW$233:AW$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1043)=0, AW1045, INDEX('TAB input'!AX$233:AX$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1043)=0, AX1045, INDEX('TAB input'!AY$233:AY$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1043)=0, AY1045, INDEX('TAB input'!AZ$233:AZ$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1043)=0, AZ1045, INDEX('TAB input'!BA$233:BA$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1043)=0, BA1045, INDEX('TAB input'!BB$233:BB$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1043)=0, BB1045, INDEX('TAB input'!BC$233:BC$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1043)=0, BC1045, INDEX('TAB input'!BD$233:BD$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1043)=0, BD1045, INDEX('TAB input'!BE$233:BE$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1043)=0, BE1045, INDEX('TAB input'!BF$233:BF$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1043)=0, BF1045, INDEX('TAB input'!BG$233:BG$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1043)=0, BG1045, INDEX('TAB input'!BH$233:BH$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1043)=0, BH1045, INDEX('TAB input'!BI$233:BI$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1043)=0, BI1045, INDEX('TAB input'!BJ$233:BJ$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1043)=0, BJ1045, INDEX('TAB input'!BK$233:BK$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1043)=0, BK1045, INDEX('TAB input'!BL$233:BL$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1043)=0, BL1045, INDEX('TAB input'!BM$233:BM$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1043)=0, BM1045, INDEX('TAB input'!BN$233:BN$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1043)=0, BN1045, INDEX('TAB input'!BO$233:BO$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1043)=0, BO1045, INDEX('TAB input'!BP$233:BP$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1043)=0, BP1045, INDEX('TAB input'!BQ$233:BQ$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1043)=0, BQ1045, INDEX('TAB input'!BR$233:BR$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1043)=0, BR1045, INDEX('TAB input'!BS$233:BS$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1043)=0, BS1045, INDEX('TAB input'!BT$233:BT$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1043)=0, BT1045, INDEX('TAB input'!BU$233:BU$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E1043)=0, BU1045, INDEX('TAB input'!BV$233:BV$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E1043)=0, BV1045, INDEX('TAB input'!BW$233:BW$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E1043)=0, BW1045, INDEX('TAB input'!BX$233:BX$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E1043)=0, BX1045, INDEX('TAB input'!BY$233:BY$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E1043)=0, BY1045, INDEX('TAB input'!BZ$233:BZ$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E1043)=0, BZ1045, INDEX('TAB input'!CA$233:CA$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E1043)=0, CA1045, INDEX('TAB input'!CB$233:CB$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E1043)=0, CB1045, INDEX('TAB input'!CC$233:CC$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E1043)=0, CC1045, INDEX('TAB input'!CD$233:CD$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E1043)=0, CD1045, INDEX('TAB input'!CE$233:CE$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E1043)=0, CE1045, INDEX('TAB input'!CF$233:CF$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E1043)=0, CF1045, INDEX('TAB input'!CG$233:CG$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E1043)=0, CG1045, INDEX('TAB input'!CH$233:CH$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E1043)=0, CH1045, INDEX('TAB input'!CI$233:CI$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E1043)=0, CI1045, INDEX('TAB input'!CJ$233:CJ$282, $E1043))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1058)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>L$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:K1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>K$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:K1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:K1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>M$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:L1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>L$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:L1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:L1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>N$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:M1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>M$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:M1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:M1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>O$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:N1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>N$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:N1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:N1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>P$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:O1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>O$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:O1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:O1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>Q$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:P1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>P$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:P1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:P1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>R$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Q1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>Q$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Q1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Q1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>S$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:R1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>R$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:R1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:R1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>T$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:S1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>S$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:S1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:S1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>U$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:T1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>T$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:T1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:T1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>V$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:U1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>U$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:U1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:U1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>W$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:V1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>V$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:V1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:V1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>X$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:W1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>W$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:W1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:W1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>Y$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:X1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>X$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:X1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:X1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>Z$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Y1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>Y$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Y1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Y1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AA$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Z1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>Z$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Z1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Z1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AB$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AA1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AA$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AA1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AA1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AC$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AB1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AB$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AB1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AB1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AD$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AC1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AC$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AC1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AC1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AE$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AD1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AD$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AD1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AD1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AF$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AE1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AE$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AE1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AE1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AG$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AF1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AF$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AF1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AF1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AH$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AG1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AG$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AG1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AG1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AI$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AH1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AH$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AH1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AH1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AJ$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AI1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AI$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AI1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AI1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AK$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AJ1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AJ$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AJ1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AJ1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AL$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AK1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AK$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AK1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AK1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AM$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AL1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AL$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AL1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AL1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AN$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AM1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AM$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AM1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AM1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AO$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AN1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AN$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AN1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AN1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AP$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AO1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AO$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AO1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AO1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AQ$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AP1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AP$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AP1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AP1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AR$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AQ1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AQ$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AQ1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AQ1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AS$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AR1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AR$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AR1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AR1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AT$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AS1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AS$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AS1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AS1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AU$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AT1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AT$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AT1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AT1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AV$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AU1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AU$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AU1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AU1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AW$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AV1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AV$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AV1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AV1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AX$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AW1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AW$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AW1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AW1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AY$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AX1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AX$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AX1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AX1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AZ$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AY1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AY$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AY1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AY1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BA$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AZ1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AZ$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AZ1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AZ1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BB$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BA1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BA$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BA1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BA1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BC$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BB1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BB$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BB1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BB1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BD$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BC1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BC$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BC1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BC1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BE$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BD1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BD$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BD1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BD1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BF$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BE1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BE$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BE1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BE1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BG$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BF1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BF$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BF1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BF1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BH$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BG1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BG$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BG1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BG1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BI$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BH1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BH$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BH1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BH1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BJ$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BI1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BI$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BI1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BI1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BK$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BJ1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BJ$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BJ1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BJ1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BL$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BK1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BK$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BK1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BK1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BM$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BL1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BL$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BL1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BL1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BN$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BM1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BM$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BM1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BM1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BO$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BN1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BN$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BN1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BN1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BP$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BO1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BO$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BO1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BO1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BQ$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BP1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BP$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BP1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BP1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BR$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BQ1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BQ$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BQ1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BQ1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BS$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BR1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BR$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BR1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BR1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BT$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BS1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BS$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BS1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BS1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BU$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BT1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BT$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BT1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BT1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BV$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BU1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BU$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BU1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BU1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BW$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BV1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BV$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BV1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BV1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BX$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BW1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BW$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BW1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BW1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BY$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BX1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BX$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BX1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BX1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BZ$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BY1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BY$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BY1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BY1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CA$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BZ1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BZ$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BZ1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BZ1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CB$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CA1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CA$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CA1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CA1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CC$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CB1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CB$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CB1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CB1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CD$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CC1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CC$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CC1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CC1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CE$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CD1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CD$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CD1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CD1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CF$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CE1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CE$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CE1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CE1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CG$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CF1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CF$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CF1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CF1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CH$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CG1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CG$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CG1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CG1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CI$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CH1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CH$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CH1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CH1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CJ$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CI1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CI$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CI1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CI1065))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E1071)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1084)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>J$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:I1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>I$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:I1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:I1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>K$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:J1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>J$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:J1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:J1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>L$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:K1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>K$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:K1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:K1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>M$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:L1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>L$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:L1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:L1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>N$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:M1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>M$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:M1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:M1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>O$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:N1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>N$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:N1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:N1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>P$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:O1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>O$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:O1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:O1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>Q$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:P1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>P$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:P1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:P1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>R$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Q1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>Q$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Q1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Q1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>S$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:R1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>R$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:R1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:R1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>T$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:S1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>S$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:S1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:S1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>U$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:T1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>T$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:T1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:T1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>V$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:U1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>U$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:U1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:U1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>W$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:V1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>V$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:V1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:V1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>X$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:W1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>W$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:W1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:W1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>Y$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:X1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>X$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:X1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:X1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>Z$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Y1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>Y$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Y1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Y1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AA$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Z1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>Z$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Z1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Z1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AB$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AA1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AA$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AA1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AA1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AC$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AB1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AB$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AB1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AB1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AD$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AC1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AC$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AC1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AC1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AE$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AD1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AD$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AD1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AD1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AF$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AE1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AE$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AE1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AE1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AG$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AF1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AF$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AF1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AF1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AH$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AG1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AG$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AG1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AG1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AI$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AH1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AH$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AH1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AH1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AJ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AI1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AI$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AI1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AI1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AK$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AJ1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AJ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AJ1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AJ1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AL$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AK1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AK$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AK1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AK1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AM$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AL1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AL$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AL1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AL1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AN$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AM1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AM$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AM1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AM1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AO$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AN1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AN$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AN1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AN1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AP$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AO1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AO$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AO1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AO1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AQ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AP1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AP$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AP1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AP1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AR$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AQ1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AQ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AQ1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AQ1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AS$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AR1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AR$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AR1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AR1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AT$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AS1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AS$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AS1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AS1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AU$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AT1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AT$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AT1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AT1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AV$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AU1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AU$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AU1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AU1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AW$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AV1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AV$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AV1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AV1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AX$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AW1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AW$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AW1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AW1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AY$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AX1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AX$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AX1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AX1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AZ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AY1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AY$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AY1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AY1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BA$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AZ1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AZ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AZ1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AZ1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BB$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BA1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BA$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BA1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BA1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BC$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BB1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BB$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BB1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BB1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BD$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BC1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BC$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BC1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BC1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BE$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BD1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BD$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BD1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BD1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BF$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BE1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BE$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BE1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BE1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BG$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BF1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BF$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BF1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BF1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BH$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BG1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BG$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BG1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BG1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BI$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BH1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BH$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BH1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BH1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BJ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BI1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BI$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BI1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BI1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BK$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BJ1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BJ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BJ1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BJ1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BL$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BK1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BK$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BK1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BK1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BM$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BL1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BL$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BL1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BL1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BN$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BM1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BM$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BM1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BM1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BO$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BN1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BN$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BN1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BN1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BP$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BO1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BO$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BO1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BO1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BQ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BP1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BP$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BP1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BP1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BR$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BQ1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BQ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BQ1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BQ1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BS$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BR1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BR$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BR1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BR1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BT$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BS1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BS$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BS1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BS1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BU$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BT1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BT$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BT1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BT1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BV$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BU1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BU$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BU1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BU1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BW$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BV1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BV$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BV1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BV1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BX$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BW1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BW$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BW1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BW1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BY$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BX1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BX$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BX1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BX1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BZ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BY1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BY$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BY1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BY1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CA$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BZ1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BZ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BZ1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BZ1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CB$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CA1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CA$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CA1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CA1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CC$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CB1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CB$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CB1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CB1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CD$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CC1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CC$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CC1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CC1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CE$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CD1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CD$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CD1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CD1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CF$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CE1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CE$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CE1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CE1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CG$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CF1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CF$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CF1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CF1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CH$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CG1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CG$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CG1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CG1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CI$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CH1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CH$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CH1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CH1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CJ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CI1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CI$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CI1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CI1091))))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E1099)","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!G$446:G$495, $E1099)","v":0},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E1099)=\"\", G1107, INDEX('TAB input'!H$446:H$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E1099)=\"\", H1107, INDEX('TAB input'!I$446:I$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E1099)=\"\", I1107, INDEX('TAB input'!J$446:J$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E1099)=\"\", J1107, INDEX('TAB input'!K$446:K$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E1099)=\"\", K1107, INDEX('TAB input'!L$446:L$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E1099)=\"\", L1107, INDEX('TAB input'!M$446:M$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E1099)=\"\", M1107, INDEX('TAB input'!N$446:N$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E1099)=\"\", N1107, INDEX('TAB input'!O$446:O$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E1099)=\"\", O1107, INDEX('TAB input'!P$446:P$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E1099)=\"\", P1107, INDEX('TAB input'!Q$446:Q$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E1099)=\"\", Q1107, INDEX('TAB input'!R$446:R$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E1099)=\"\", R1107, INDEX('TAB input'!S$446:S$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E1099)=\"\", S1107, INDEX('TAB input'!T$446:T$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E1099)=\"\", T1107, INDEX('TAB input'!U$446:U$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E1099)=\"\", U1107, INDEX('TAB input'!V$446:V$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E1099)=\"\", V1107, INDEX('TAB input'!W$446:W$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E1099)=\"\", W1107, INDEX('TAB input'!X$446:X$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E1099)=\"\", X1107, INDEX('TAB input'!Y$446:Y$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E1099)=\"\", Y1107, INDEX('TAB input'!Z$446:Z$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E1099)=\"\", Z1107, INDEX('TAB input'!AA$446:AA$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E1099)=\"\", AA1107, INDEX('TAB input'!AB$446:AB$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E1099)=\"\", AB1107, INDEX('TAB input'!AC$446:AC$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E1099)=\"\", AC1107, INDEX('TAB input'!AD$446:AD$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E1099)=\"\", AD1107, INDEX('TAB input'!AE$446:AE$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E1099)=\"\", AE1107, INDEX('TAB input'!AF$446:AF$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E1099)=\"\", AF1107, INDEX('TAB input'!AG$446:AG$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E1099)=\"\", AG1107, INDEX('TAB input'!AH$446:AH$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E1099)=\"\", AH1107, INDEX('TAB input'!AI$446:AI$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E1099)=\"\", AI1107, INDEX('TAB input'!AJ$446:AJ$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E1099)=\"\", AJ1107, INDEX('TAB input'!AK$446:AK$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E1099)=\"\", AK1107, INDEX('TAB input'!AL$446:AL$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E1099)=\"\", AL1107, INDEX('TAB input'!AM$446:AM$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E1099)=\"\", AM1107, INDEX('TAB input'!AN$446:AN$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E1099)=\"\", AN1107, INDEX('TAB input'!AO$446:AO$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E1099)=\"\", AO1107, INDEX('TAB input'!AP$446:AP$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E1099)=\"\", AP1107, INDEX('TAB input'!AQ$446:AQ$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E1099)=\"\", AQ1107, INDEX('TAB input'!AR$446:AR$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E1099)=\"\", AR1107, INDEX('TAB input'!AS$446:AS$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E1099)=\"\", AS1107, INDEX('TAB input'!AT$446:AT$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E1099)=\"\", AT1107, INDEX('TAB input'!AU$446:AU$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E1099)=\"\", AU1107, INDEX('TAB input'!AV$446:AV$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E1099)=\"\", AV1107, INDEX('TAB input'!AW$446:AW$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E1099)=\"\", AW1107, INDEX('TAB input'!AX$446:AX$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E1099)=\"\", AX1107, INDEX('TAB input'!AY$446:AY$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E1099)=\"\", AY1107, INDEX('TAB input'!AZ$446:AZ$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E1099)=\"\", AZ1107, INDEX('TAB input'!BA$446:BA$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E1099)=\"\", BA1107, INDEX('TAB input'!BB$446:BB$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E1099)=\"\", BB1107, INDEX('TAB input'!BC$446:BC$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E1099)=\"\", BC1107, INDEX('TAB input'!BD$446:BD$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E1099)=\"\", BD1107, INDEX('TAB input'!BE$446:BE$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E1099)=\"\", BE1107, INDEX('TAB input'!BF$446:BF$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E1099)=\"\", BF1107, INDEX('TAB input'!BG$446:BG$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E1099)=\"\", BG1107, INDEX('TAB input'!BH$446:BH$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E1099)=\"\", BH1107, INDEX('TAB input'!BI$446:BI$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E1099)=\"\", BI1107, INDEX('TAB input'!BJ$446:BJ$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E1099)=\"\", BJ1107, INDEX('TAB input'!BK$446:BK$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E1099)=\"\", BK1107, INDEX('TAB input'!BL$446:BL$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E1099)=\"\", BL1107, INDEX('TAB input'!BM$446:BM$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E1099)=\"\", BM1107, INDEX('TAB input'!BN$446:BN$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E1099)=\"\", BN1107, INDEX('TAB input'!BO$446:BO$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E1099)=\"\", BO1107, INDEX('TAB input'!BP$446:BP$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E1099)=\"\", BP1107, INDEX('TAB input'!BQ$446:BQ$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E1099)=\"\", BQ1107, INDEX('TAB input'!BR$446:BR$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E1099)=\"\", BR1107, INDEX('TAB input'!BS$446:BS$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E1099)=\"\", BS1107, INDEX('TAB input'!BT$446:BT$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E1099)=\"\", BT1107, INDEX('TAB input'!BU$446:BU$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E1099)=\"\", BU1107, INDEX('TAB input'!BV$446:BV$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E1099)=\"\", BV1107, INDEX('TAB input'!BW$446:BW$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E1099)=\"\", BW1107, INDEX('TAB input'!BX$446:BX$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E1099)=\"\", BX1107, INDEX('TAB input'!BY$446:BY$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E1099)=\"\", BY1107, INDEX('TAB input'!BZ$446:BZ$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E1099)=\"\", BZ1107, INDEX('TAB input'!CA$446:CA$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E1099)=\"\", CA1107, INDEX('TAB input'!CB$446:CB$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E1099)=\"\", CB1107, INDEX('TAB input'!CC$446:CC$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E1099)=\"\", CC1107, INDEX('TAB input'!CD$446:CD$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E1099)=\"\", CD1107, INDEX('TAB input'!CE$446:CE$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E1099)=\"\", CE1107, INDEX('TAB input'!CF$446:CF$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E1099)=\"\", CF1107, INDEX('TAB input'!CG$446:CG$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E1099)=\"\", CG1107, INDEX('TAB input'!CH$446:CH$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E1099)=\"\", CH1107, INDEX('TAB input'!CI$446:CI$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E1099)=\"\", CI1107, INDEX('TAB input'!CJ$446:CJ$495, $E1099))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1115)","v":"Depreciation of asset adjustments - TAB 2026-27"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>M$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:L1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>L$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:L1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:L1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>N$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:M1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>M$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:M1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:M1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>O$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:N1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>N$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:N1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:N1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>P$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:O1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>O$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:O1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:O1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>Q$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:P1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>P$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:P1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:P1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>R$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Q1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>Q$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Q1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Q1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>S$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:R1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>R$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:R1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:R1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>T$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:S1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>S$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:S1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:S1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>U$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:T1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>T$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:T1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:T1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>V$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:U1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>U$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:U1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:U1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>W$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:V1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>V$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:V1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:V1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>X$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:W1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>W$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:W1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:W1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>Y$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:X1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>X$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:X1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:X1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>Z$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Y1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>Y$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Y1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Y1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AA$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Z1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>Z$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Z1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Z1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AB$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AA1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AA$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AA1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AA1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AC$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AB1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AB$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AB1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AB1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AD$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AC1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AC$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AC1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AC1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AE$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AD1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AD$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AD1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AD1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AF$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AE1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AE$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AE1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AE1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AG$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AF1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AF$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AF1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AF1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AH$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AG1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AG$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AG1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AG1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AI$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AH1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AH$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AH1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AH1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AJ$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AI1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AI$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AI1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AI1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AK$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AJ1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AJ$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AJ1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AJ1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AL$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AK1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AK$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AK1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AK1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AM$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AL1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AL$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AL1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AL1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AN$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AM1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AM$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AM1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AM1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AO$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AN1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AN$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AN1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AN1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AP$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AO1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AO$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AO1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AO1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AQ$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AP1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AP$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AP1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AP1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AR$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AQ1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AQ$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AQ1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AQ1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AS$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AR1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AR$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AR1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AR1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AT$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AS1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AS$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AS1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AS1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AU$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AT1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AT$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AT1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AT1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AV$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AU1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AU$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AU1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AU1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AW$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AV1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AV$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AV1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AV1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AX$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AW1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AW$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AW1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AW1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AY$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AX1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AX$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AX1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AX1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AZ$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AY1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AY$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AY1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AY1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BA$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AZ1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AZ$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AZ1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AZ1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BB$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BA1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BA$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BA1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BA1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BC$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BB1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BB$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BB1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BB1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BD$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BC1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BC$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BC1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BC1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BE$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BD1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BD$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BD1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BD1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BF$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BE1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BE$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BE1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BE1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BG$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BF1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BF$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BF1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BF1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BH$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BG1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BG$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BG1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BG1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BI$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BH1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BH$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BH1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BH1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BJ$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BI1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BI$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BI1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BI1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BK$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BJ1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BJ$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BJ1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BJ1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BL$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BK1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BK$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BK1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BK1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BM$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BL1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BL$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BL1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BL1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BN$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BM1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BM$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BM1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BM1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BO$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BN1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BN$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BN1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BN1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BP$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BO1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BO$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BO1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BO1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BQ$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BP1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BP$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BP1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BP1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BR$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BQ1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BQ$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BQ1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BQ1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BS$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BR1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BR$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BR1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BR1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BT$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BS1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BS$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BS1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BS1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BU$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BT1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BT$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BT1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BT1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BV$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BU1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BU$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BU1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BU1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BW$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BV1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BV$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BV1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BV1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BX$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BW1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BW$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BW1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BW1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BY$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BX1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BX$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BX1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BX1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BZ$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BY1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BY$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BY1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BY1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CA$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BZ1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BZ$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BZ1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BZ1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CB$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CA1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CA$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CA1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CA1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CC$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CB1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CB$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CB1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CB1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CD$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CC1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CC$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CC1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CC1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CE$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CD1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CD$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CD1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CD1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CF$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CE1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CE$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CE1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CE1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CG$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CF1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CF$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CF1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CF1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CH$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CG1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CG$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CG1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CG1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CI$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CH1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CH$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CH1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CH1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CJ$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CI1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CI$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CI1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CI1122))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E1127)","v":0}]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>H$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:G1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>G$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:G1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:G1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>I$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:H1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>H$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:H1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:H1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>J$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:I1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>I$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:I1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:I1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>K$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:J1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>J$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:J1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:J1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>L$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:K1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>K$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:K1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:K1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>M$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:L1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>L$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:L1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:L1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>N$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:M1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>M$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:M1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:M1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>O$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:N1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>N$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:N1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:N1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>P$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:O1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>O$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:O1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:O1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>Q$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:P1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>P$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:P1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:P1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>R$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Q1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>Q$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Q1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Q1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>S$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:R1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>R$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:R1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:R1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>T$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:S1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>S$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:S1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:S1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>U$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:T1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>T$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:T1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:T1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>V$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:U1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>U$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:U1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:U1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>W$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:V1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>V$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:V1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:V1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>X$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:W1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>W$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:W1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:W1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>Y$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:X1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>X$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:X1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:X1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>Z$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Y1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>Y$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Y1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Y1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AA$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Z1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>Z$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Z1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Z1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AB$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AA1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AA$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AA1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AA1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AC$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AB1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AB$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AB1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AB1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AD$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AC1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AC$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AC1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AC1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AE$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AD1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AD$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AD1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AD1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AF$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AE1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AE$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AE1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AE1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AG$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AF1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AF$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AF1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AF1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AH$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AG1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AG$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AG1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AG1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AI$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AH1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AH$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AH1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AH1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AJ$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AI1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AI$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AI1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AI1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AK$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AJ1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AJ$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AJ1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AJ1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AL$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AK1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AK$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AK1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AK1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AM$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AL1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AL$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AL1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AL1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AN$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AM1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AM$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AM1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AM1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AO$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AN1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AN$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AN1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AN1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AP$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AO1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AO$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AO1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AO1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AQ$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AP1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AP$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AP1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AP1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AR$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AQ1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AQ$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AQ1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AQ1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AS$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AR1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AR$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AR1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AR1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AT$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AS1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AS$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AS1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AS1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AU$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AT1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AT$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AT1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AT1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AV$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AU1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AU$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AU1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AU1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AW$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AV1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AV$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AV1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AV1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AX$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AW1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AW$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AW1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AW1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AY$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AX1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AX$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AX1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AX1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AZ$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AY1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AY$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AY1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AY1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BA$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AZ1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AZ$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AZ1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AZ1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BB$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BA1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BA$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BA1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BA1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BC$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BB1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BB$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BB1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BB1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BD$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BC1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BC$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BC1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BC1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BE$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BD1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BD$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BD1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BD1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BF$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BE1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BE$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BE1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BE1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BG$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BF1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BF$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BF1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BF1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BH$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BG1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BG$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BG1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BG1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BI$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BH1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BH$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BH1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BH1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BJ$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BI1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BI$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BI1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BI1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BK$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BJ1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BJ$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BJ1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BJ1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BL$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BK1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BK$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BK1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BK1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BM$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BL1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BL$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BL1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BL1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BN$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BM1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BM$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BM1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BM1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BO$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BN1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BN$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BN1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BN1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BP$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BO1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BO$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BO1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BO1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BQ$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BP1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BP$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BP1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BP1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BR$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BQ1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BQ$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BQ1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BQ1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BS$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BR1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BR$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BR1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BR1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BT$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BS1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BS$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BS1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BS1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BU$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BT1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BT$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BT1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BT1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BV$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BU1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BU$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BU1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BU1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BW$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BV1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BV$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BV1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BV1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BX$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BW1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BW$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BW1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BW1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BY$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BX1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BX$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BX1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BX1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BZ$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BY1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BY$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BY1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BY1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CA$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BZ1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BZ$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BZ1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BZ1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CB$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CA1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CA$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CA1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CA1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CC$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CB1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CB$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CB1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CB1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CD$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CC1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CC$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CC1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CC1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CE$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CD1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CD$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CD1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CD1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CF$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CE1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CE$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CE1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CE1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CG$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CF1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CF$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CF1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CF1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CH$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CG1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CG$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CG1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CG1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CI$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CH1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CH$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CH1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CH1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CJ$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CI1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CI$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CI1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CI1138))))","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E1155","v":"Asset class 42"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E1155, 'TAB input'!$D$18:$D$67, 0))","v":0}]
[null,null,null,null,{"$f":"E1168+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1169)","v":"Depreciation of net capex 2024-25"},null,null,null,null,{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>K$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:J1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>J$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:J1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:J1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>L$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:K1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>K$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:K1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:K1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>M$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:L1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>L$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:L1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:L1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>N$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:M1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>M$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:M1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:M1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>O$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:N1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>N$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:N1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:N1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>P$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:O1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>O$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:O1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:O1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>Q$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:P1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>P$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:P1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:P1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>R$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Q1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>Q$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Q1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Q1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>S$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:R1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>R$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:R1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:R1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>T$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:S1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>S$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:S1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:S1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>U$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:T1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>T$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:T1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:T1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>V$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:U1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>U$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:U1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:U1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>W$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:V1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>V$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:V1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:V1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>X$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:W1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>W$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:W1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:W1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>Y$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:X1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>X$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:X1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:X1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>Z$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Y1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>Y$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Y1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Y1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AA$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Z1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>Z$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Z1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Z1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AB$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AA1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AA$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AA1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AA1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AC$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AB1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AB$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AB1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AB1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AD$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AC1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AC$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AC1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AC1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AE$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AD1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AD$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AD1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AD1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AF$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AE1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AE$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AE1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AE1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AG$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AF1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AF$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AF1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AF1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AH$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AG1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AG$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AG1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AG1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AI$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AH1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AH$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AH1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AH1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AJ$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AI1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AI$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AI1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AI1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AK$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AJ1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AJ$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AJ1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AJ1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AL$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AK1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AK$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AK1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AK1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AM$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AL1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AL$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AL1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AL1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AN$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AM1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AM$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AM1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AM1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AO$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AN1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AN$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AN1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AN1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AP$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AO1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AO$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AO1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AO1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AQ$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AP1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AP$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AP1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AP1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AR$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AQ1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AQ$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AQ1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AQ1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AS$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AR1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AR$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AR1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AR1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AT$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AS1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AS$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AS1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AS1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AU$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AT1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AT$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AT1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AT1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AV$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AU1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AU$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AU1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AU1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AW$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AV1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AV$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AV1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AV1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AX$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AW1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AW$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AW1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AW1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AY$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AX1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AX$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AX1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AX1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AZ$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AY1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AY$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AY1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AY1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BA$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AZ1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AZ$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AZ1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AZ1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BB$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BA1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BA$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BA1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BA1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BC$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BB1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BB$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BB1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BB1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BD$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BC1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BC$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BC1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BC1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BE$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BD1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BD$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BD1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BD1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BF$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BE1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BE$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BE1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BE1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BG$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BF1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BF$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BF1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BF1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BH$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BG1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BG$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BG1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BG1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BI$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BH1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BH$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BH1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BH1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BJ$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BI1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BI$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BI1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BI1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BK$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BJ1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BJ$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BJ1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BJ1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BL$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BK1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BK$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BK1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BK1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BM$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BL1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BL$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BL1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BL1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BN$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BM1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BM$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BM1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BM1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BO$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BN1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BN$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BN1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BN1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BP$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BO1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BO$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BO1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BO1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BQ$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BP1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BP$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BP1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BP1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BR$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BQ1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BQ$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BQ1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BQ1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BS$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BR1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BR$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BR1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BR1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BT$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BS1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BS$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BS1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BS1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BU$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BT1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BT$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BT1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BT1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BV$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BU1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BU$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BU1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BU1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BW$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BV1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BV$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BV1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BV1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BX$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BW1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BW$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BW1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BW1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BY$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BX1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BX$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BX1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BX1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BZ$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BY1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BY$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BY1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BY1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CA$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BZ1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BZ$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BZ1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BZ1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CB$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CA1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CA$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CA1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CA1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CC$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CB1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CB$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CB1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CB1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CD$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CC1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CC$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CC1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CC1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CE$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CD1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CD$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CD1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CD1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CF$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CE1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CE$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CE1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CE1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CG$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CF1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CF$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CF1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CF1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CH$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CG1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CG$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CG1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CG1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CI$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CH1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CH$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CH1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CH1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CJ$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CI1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CI$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CI1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CI1169))))","v":0}]
[null,null,null,null,null,{"$f":"F1154&\" - tax depreciation\"","v":"0 - tax depreciation"},null,{"$f":"SUM(H1166:H1179)+H1158","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R1166:R1179)+R1158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1166:AN1179)+AN1158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1166:BT1179)+BT1158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1183)=0, G1185, INDEX('TAB input'!H$233:H$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1183)=0, H1185, INDEX('TAB input'!I$233:I$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1183)=0, I1185, INDEX('TAB input'!J$233:J$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1183)=0, J1185, INDEX('TAB input'!K$233:K$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1183)=0, K1185, INDEX('TAB input'!L$233:L$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1183)=0, L1185, INDEX('TAB input'!M$233:M$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1183)=0, M1185, INDEX('TAB input'!N$233:N$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1183)=0, N1185, INDEX('TAB input'!O$233:O$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1183)=0, O1185, INDEX('TAB input'!P$233:P$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1183)=0, P1185, INDEX('TAB input'!Q$233:Q$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1183)=0, Q1185, INDEX('TAB input'!R$233:R$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1183)=0, R1185, INDEX('TAB input'!S$233:S$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1183)=0, S1185, INDEX('TAB input'!T$233:T$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1183)=0, T1185, INDEX('TAB input'!U$233:U$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1183)=0, U1185, INDEX('TAB input'!V$233:V$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1183)=0, V1185, INDEX('TAB input'!W$233:W$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1183)=0, W1185, INDEX('TAB input'!X$233:X$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1183)=0, X1185, INDEX('TAB input'!Y$233:Y$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1183)=0, Y1185, INDEX('TAB input'!Z$233:Z$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1183)=0, Z1185, INDEX('TAB input'!AA$233:AA$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1183)=0, AA1185, INDEX('TAB input'!AB$233:AB$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1183)=0, AB1185, INDEX('TAB input'!AC$233:AC$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1183)=0, AC1185, INDEX('TAB input'!AD$233:AD$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1183)=0, AD1185, INDEX('TAB input'!AE$233:AE$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1183)=0, AE1185, INDEX('TAB input'!AF$233:AF$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1183)=0, AF1185, INDEX('TAB input'!AG$233:AG$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1183)=0, AG1185, INDEX('TAB input'!AH$233:AH$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1183)=0, AH1185, INDEX('TAB input'!AI$233:AI$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1183)=0, AI1185, INDEX('TAB input'!AJ$233:AJ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1183)=0, AJ1185, INDEX('TAB input'!AK$233:AK$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1183)=0, AK1185, INDEX('TAB input'!AL$233:AL$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1183)=0, AL1185, INDEX('TAB input'!AM$233:AM$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1183)=0, AM1185, INDEX('TAB input'!AN$233:AN$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1183)=0, AN1185, INDEX('TAB input'!AO$233:AO$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1183)=0, AO1185, INDEX('TAB input'!AP$233:AP$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1183)=0, AP1185, INDEX('TAB input'!AQ$233:AQ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1183)=0, AQ1185, INDEX('TAB input'!AR$233:AR$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1183)=0, AR1185, INDEX('TAB input'!AS$233:AS$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1183)=0, AS1185, INDEX('TAB input'!AT$233:AT$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1183)=0, AT1185, INDEX('TAB input'!AU$233:AU$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1183)=0, AU1185, INDEX('TAB input'!AV$233:AV$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1183)=0, AV1185, INDEX('TAB input'!AW$233:AW$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1183)=0, AW1185, INDEX('TAB input'!AX$233:AX$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1183)=0, AX1185, INDEX('TAB input'!AY$233:AY$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1183)=0, AY1185, INDEX('TAB input'!AZ$233:AZ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1183)=0, AZ1185, INDEX('TAB input'!BA$233:BA$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1183)=0, BA1185, INDEX('TAB input'!BB$233:BB$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1183)=0, BB1185, INDEX('TAB input'!BC$233:BC$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1183)=0, BC1185, INDEX('TAB input'!BD$233:BD$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1183)=0, BD1185, INDEX('TAB input'!BE$233:BE$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1183)=0, BE1185, INDEX('TAB input'!BF$233:BF$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1183)=0, BF1185, INDEX('TAB input'!BG$233:BG$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1183)=0, BG1185, INDEX('TAB input'!BH$233:BH$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1183)=0, BH1185, INDEX('TAB input'!BI$233:BI$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1183)=0, BI1185, INDEX('TAB input'!BJ$233:BJ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1183)=0, BJ1185, INDEX('TAB input'!BK$233:BK$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1183)=0, BK1185, INDEX('TAB input'!BL$233:BL$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1183)=0, BL1185, INDEX('TAB input'!BM$233:BM$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1183)=0, BM1185, INDEX('TAB input'!BN$233:BN$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1183)=0, BN1185, INDEX('TAB input'!BO$233:BO$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1183)=0, BO1185, INDEX('TAB input'!BP$233:BP$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1183)=0, BP1185, INDEX('TAB input'!BQ$233:BQ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1183)=0, BQ1185, INDEX('TAB input'!BR$233:BR$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1183)=0, BR1185, INDEX('TAB input'!BS$233:BS$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1183)=0, BS1185, INDEX('TAB input'!BT$233:BT$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1183)=0, BT1185, INDEX('TAB input'!BU$233:BU$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E1183)=0, BU1185, INDEX('TAB input'!BV$233:BV$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E1183)=0, BV1185, INDEX('TAB input'!BW$233:BW$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E1183)=0, BW1185, INDEX('TAB input'!BX$233:BX$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E1183)=0, BX1185, INDEX('TAB input'!BY$233:BY$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E1183)=0, BY1185, INDEX('TAB input'!BZ$233:BZ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E1183)=0, BZ1185, INDEX('TAB input'!CA$233:CA$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E1183)=0, CA1185, INDEX('TAB input'!CB$233:CB$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E1183)=0, CB1185, INDEX('TAB input'!CC$233:CC$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E1183)=0, CC1185, INDEX('TAB input'!CD$233:CD$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E1183)=0, CD1185, INDEX('TAB input'!CE$233:CE$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E1183)=0, CE1185, INDEX('TAB input'!CF$233:CF$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E1183)=0, CF1185, INDEX('TAB input'!CG$233:CG$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E1183)=0, CG1185, INDEX('TAB input'!CH$233:CH$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E1183)=0, CH1185, INDEX('TAB input'!CI$233:CI$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E1183)=0, CI1185, INDEX('TAB input'!CJ$233:CJ$282, $E1183))","v":0}]
[]
[null,null,null,null,{"$f":"E1183+1","v":44},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!G$18:G$67, $E1211)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E1211)-INDEX('TAB input'!H$72:H$121, $E1211)-INDEX('TAB input'!H$126:H$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E1211)-INDEX('TAB input'!I$72:I$121, $E1211)-INDEX('TAB input'!I$126:I$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E1211)-INDEX('TAB input'!J$72:J$121, $E1211)-INDEX('TAB input'!J$126:J$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E1211)-INDEX('TAB input'!K$72:K$121, $E1211)-INDEX('TAB input'!K$126:K$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E1211)-INDEX('TAB input'!L$72:L$121, $E1211)-INDEX('TAB input'!L$126:L$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E1211)-INDEX('TAB input'!M$72:M$121, $E1211)-INDEX('TAB input'!M$126:M$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E1211)-INDEX('TAB input'!N$72:N$121, $E1211)-INDEX('TAB input'!N$126:N$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E1211)-INDEX('TAB input'!O$72:O$121, $E1211)-INDEX('TAB input'!O$126:O$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E1211)-INDEX('TAB input'!P$72:P$121, $E1211)-INDEX('TAB input'!P$126:P$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E1211)-INDEX('TAB input'!Q$72:Q$121, $E1211)-INDEX('TAB input'!Q$126:Q$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E1211)-INDEX('TAB input'!R$72:R$121, $E1211)-INDEX('TAB input'!R$126:R$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E1211)-INDEX('TAB input'!S$72:S$121, $E1211)-INDEX('TAB input'!S$126:S$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E1211)-INDEX('TAB input'!T$72:T$121, $E1211)-INDEX('TAB input'!T$126:T$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E1211)-INDEX('TAB input'!U$72:U$121, $E1211)-INDEX('TAB input'!U$126:U$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E1211)-INDEX('TAB input'!V$72:V$121, $E1211)-INDEX('TAB input'!V$126:V$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E1211)-INDEX('TAB input'!W$72:W$121, $E1211)-INDEX('TAB input'!W$126:W$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E1211)-INDEX('TAB input'!X$72:X$121, $E1211)-INDEX('TAB input'!X$126:X$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E1211)-INDEX('TAB input'!Y$72:Y$121, $E1211)-INDEX('TAB input'!Y$126:Y$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E1211)-INDEX('TAB input'!Z$72:Z$121, $E1211)-INDEX('TAB input'!Z$126:Z$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E1211)-INDEX('TAB input'!AA$72:AA$121, $E1211)-INDEX('TAB input'!AA$126:AA$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E1211)-INDEX('TAB input'!AB$72:AB$121, $E1211)-INDEX('TAB input'!AB$126:AB$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E1211)-INDEX('TAB input'!AC$72:AC$121, $E1211)-INDEX('TAB input'!AC$126:AC$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E1211)-INDEX('TAB input'!AD$72:AD$121, $E1211)-INDEX('TAB input'!AD$126:AD$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E1211)-INDEX('TAB input'!AE$72:AE$121, $E1211)-INDEX('TAB input'!AE$126:AE$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E1211)-INDEX('TAB input'!AF$72:AF$121, $E1211)-INDEX('TAB input'!AF$126:AF$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E1211)-INDEX('TAB input'!AG$72:AG$121, $E1211)-INDEX('TAB input'!AG$126:AG$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E1211)-INDEX('TAB input'!AH$72:AH$121, $E1211)-INDEX('TAB input'!AH$126:AH$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E1211)-INDEX('TAB input'!AI$72:AI$121, $E1211)-INDEX('TAB input'!AI$126:AI$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E1211)-INDEX('TAB input'!AJ$72:AJ$121, $E1211)-INDEX('TAB input'!AJ$126:AJ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E1211)-INDEX('TAB input'!AK$72:AK$121, $E1211)-INDEX('TAB input'!AK$126:AK$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E1211)-INDEX('TAB input'!AL$72:AL$121, $E1211)-INDEX('TAB input'!AL$126:AL$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E1211)-INDEX('TAB input'!AM$72:AM$121, $E1211)-INDEX('TAB input'!AM$126:AM$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E1211)-INDEX('TAB input'!AN$72:AN$121, $E1211)-INDEX('TAB input'!AN$126:AN$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E1211)-INDEX('TAB input'!AO$72:AO$121, $E1211)-INDEX('TAB input'!AO$126:AO$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E1211)-INDEX('TAB input'!AP$72:AP$121, $E1211)-INDEX('TAB input'!AP$126:AP$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E1211)-INDEX('TAB input'!AQ$72:AQ$121, $E1211)-INDEX('TAB input'!AQ$126:AQ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E1211)-INDEX('TAB input'!AR$72:AR$121, $E1211)-INDEX('TAB input'!AR$126:AR$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E1211)-INDEX('TAB input'!AS$72:AS$121, $E1211)-INDEX('TAB input'!AS$126:AS$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E1211)-INDEX('TAB input'!AT$72:AT$121, $E1211)-INDEX('TAB input'!AT$126:AT$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E1211)-INDEX('TAB input'!AU$72:AU$121, $E1211)-INDEX('TAB input'!AU$126:AU$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E1211)-INDEX('TAB input'!AV$72:AV$121, $E1211)-INDEX('TAB input'!AV$126:AV$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E1211)-INDEX('TAB input'!AW$72:AW$121, $E1211)-INDEX('TAB input'!AW$126:AW$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E1211)-INDEX('TAB input'!AX$72:AX$121, $E1211)-INDEX('TAB input'!AX$126:AX$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E1211)-INDEX('TAB input'!AY$72:AY$121, $E1211)-INDEX('TAB input'!AY$126:AY$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E1211)-INDEX('TAB input'!AZ$72:AZ$121, $E1211)-INDEX('TAB input'!AZ$126:AZ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E1211)-INDEX('TAB input'!BA$72:BA$121, $E1211)-INDEX('TAB input'!BA$126:BA$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E1211)-INDEX('TAB input'!BB$72:BB$121, $E1211)-INDEX('TAB input'!BB$126:BB$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E1211)-INDEX('TAB input'!BC$72:BC$121, $E1211)-INDEX('TAB input'!BC$126:BC$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E1211)-INDEX('TAB input'!BD$72:BD$121, $E1211)-INDEX('TAB input'!BD$126:BD$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E1211)-INDEX('TAB input'!BE$72:BE$121, $E1211)-INDEX('TAB input'!BE$126:BE$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E1211)-INDEX('TAB input'!BF$72:BF$121, $E1211)-INDEX('TAB input'!BF$126:BF$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E1211)-INDEX('TAB input'!BG$72:BG$121, $E1211)-INDEX('TAB input'!BG$126:BG$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E1211)-INDEX('TAB input'!BH$72:BH$121, $E1211)-INDEX('TAB input'!BH$126:BH$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E1211)-INDEX('TAB input'!BI$72:BI$121, $E1211)-INDEX('TAB input'!BI$126:BI$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E1211)-INDEX('TAB input'!BJ$72:BJ$121, $E1211)-INDEX('TAB input'!BJ$126:BJ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E1211)-INDEX('TAB input'!BK$72:BK$121, $E1211)-INDEX('TAB input'!BK$126:BK$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E1211)-INDEX('TAB input'!BL$72:BL$121, $E1211)-INDEX('TAB input'!BL$126:BL$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E1211)-INDEX('TAB input'!BM$72:BM$121, $E1211)-INDEX('TAB input'!BM$126:BM$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E1211)-INDEX('TAB input'!BN$72:BN$121, $E1211)-INDEX('TAB input'!BN$126:BN$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E1211)-INDEX('TAB input'!BO$72:BO$121, $E1211)-INDEX('TAB input'!BO$126:BO$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E1211)-INDEX('TAB input'!BP$72:BP$121, $E1211)-INDEX('TAB input'!BP$126:BP$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E1211)-INDEX('TAB input'!BQ$72:BQ$121, $E1211)-INDEX('TAB input'!BQ$126:BQ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E1211)-INDEX('TAB input'!BR$72:BR$121, $E1211)-INDEX('TAB input'!BR$126:BR$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E1211)-INDEX('TAB input'!BS$72:BS$121, $E1211)-INDEX('TAB input'!BS$126:BS$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E1211)-INDEX('TAB input'!BT$72:BT$121, $E1211)-INDEX('TAB input'!BT$126:BT$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E1211)-INDEX('TAB input'!BU$72:BU$121, $E1211)-INDEX('TAB input'!BU$126:BU$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E1211)-INDEX('TAB input'!BV$72:BV$121, $E1211)-INDEX('TAB input'!BV$126:BV$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E1211)-INDEX('TAB input'!BW$72:BW$121, $E1211)-INDEX('TAB input'!BW$126:BW$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E1211)-INDEX('TAB input'!BX$72:BX$121, $E1211)-INDEX('TAB input'!BX$126:BX$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E1211)-INDEX('TAB input'!BY$72:BY$121, $E1211)-INDEX('TAB input'!BY$126:BY$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E1211)-INDEX('TAB input'!BZ$72:BZ$121, $E1211)-INDEX('TAB input'!BZ$126:BZ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E1211)-INDEX('TAB input'!CA$72:CA$121, $E1211)-INDEX('TAB input'!CA$126:CA$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E1211)-INDEX('TAB input'!CB$72:CB$121, $E1211)-INDEX('TAB input'!CB$126:CB$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E1211)-INDEX('TAB input'!CC$72:CC$121, $E1211)-INDEX('TAB input'!CC$126:CC$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E1211)-INDEX('TAB input'!CD$72:CD$121, $E1211)-INDEX('TAB input'!CD$126:CD$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E1211)-INDEX('TAB input'!CE$72:CE$121, $E1211)-INDEX('TAB input'!CE$126:CE$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E1211)-INDEX('TAB input'!CF$72:CF$121, $E1211)-INDEX('TAB input'!CF$126:CF$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E1211)-INDEX('TAB input'!CG$72:CG$121, $E1211)-INDEX('TAB input'!CG$126:CG$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E1211)-INDEX('TAB input'!CH$72:CH$121, $E1211)-INDEX('TAB input'!CH$126:CH$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E1211)-INDEX('TAB input'!CI$72:CI$121, $E1211)-INDEX('TAB input'!CI$126:CI$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E1211)-INDEX('TAB input'!CJ$72:CJ$121, $E1211)-INDEX('TAB input'!CJ$126:CJ$175, $E1211)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E1211)","v":0}]
[null,null,null,null,{"$f":"E1226+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1227)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>M$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:L1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>L$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:L1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:L1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>N$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:M1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>M$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:M1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:M1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>O$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:N1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>N$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:N1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:N1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>P$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:O1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>O$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:O1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:O1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>Q$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:P1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>P$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:P1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:P1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>R$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Q1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>Q$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Q1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Q1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>S$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:R1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>R$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:R1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:R1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>T$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:S1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>S$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:S1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:S1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>U$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:T1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>T$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:T1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:T1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>V$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:U1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>U$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:U1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:U1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>W$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:V1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>V$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:V1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:V1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>X$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:W1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>W$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:W1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:W1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>Y$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:X1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>X$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:X1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:X1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>Z$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Y1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>Y$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Y1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Y1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AA$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Z1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>Z$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Z1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Z1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AB$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AA1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AA$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AA1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AA1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AC$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AB1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AB$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AB1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AB1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AD$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AC1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AC$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AC1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AC1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AE$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AD1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AD$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AD1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AD1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AF$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AE1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AE$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AE1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AE1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AG$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AF1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AF$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AF1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AF1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AH$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AG1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AG$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AG1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AG1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AI$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AH1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AH$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AH1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AH1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AJ$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AI1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AI$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AI1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AI1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AK$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AJ1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AJ$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AJ1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AJ1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AL$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AK1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AK$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AK1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AK1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AM$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AL1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AL$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AL1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AL1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AN$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AM1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AM$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AM1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AM1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AO$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AN1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AN$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AN1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AN1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AP$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AO1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AO$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AO1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AO1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AQ$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AP1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AP$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AP1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AP1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AR$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AQ1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AQ$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AQ1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AQ1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AS$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AR1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AR$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AR1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AR1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AT$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AS1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AS$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AS1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AS1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AU$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AT1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AT$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AT1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AT1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AV$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AU1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AU$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AU1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AU1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AW$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AV1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AV$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AV1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AV1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AX$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AW1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AW$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AW1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AW1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AY$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AX1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AX$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AX1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AX1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AZ$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AY1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AY$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AY1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AY1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BA$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AZ1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AZ$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AZ1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AZ1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BB$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BA1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BA$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BA1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BA1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BC$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BB1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BB$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BB1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BB1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BD$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BC1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BC$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BC1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BC1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BE$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BD1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BD$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BD1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BD1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BF$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BE1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BE$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BE1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BE1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BG$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BF1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BF$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BF1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BF1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BH$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BG1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BG$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BG1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BG1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BI$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BH1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BH$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BH1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BH1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BJ$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BI1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BI$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BI1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BI1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BK$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BJ1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BJ$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BJ1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BJ1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BL$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BK1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BK$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BK1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BK1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BM$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BL1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BL$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BL1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BL1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BN$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BM1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BM$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BM1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BM1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BO$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BN1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BN$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BN1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BN1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BP$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BO1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BO$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BO1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BO1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BQ$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BP1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BP$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BP1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BP1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BR$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BQ1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BQ$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BQ1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BQ1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BS$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BR1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BR$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BR1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BR1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BT$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BS1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BS$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BS1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BS1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BU$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BT1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BT$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BT1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BT1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BV$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BU1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BU$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BU1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BU1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BW$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BV1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BV$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BV1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BV1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BX$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BW1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BW$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BW1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BW1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BY$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BX1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BX$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BX1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BX1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BZ$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BY1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BY$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BY1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BY1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CA$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BZ1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BZ$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BZ1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BZ1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CB$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CA1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CA$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CA1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CA1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CC$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CB1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CB$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CB1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CB1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CD$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CC1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CC$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CC1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CC1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CE$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CD1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CD$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CD1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CD1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CF$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CE1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CE$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CE1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CE1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CG$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CF1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CF$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CF1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CF1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CH$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CG1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CG$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CG1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CG1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CI$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CH1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CH$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CH1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CH1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CJ$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CI1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CI$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CI1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CI1227))))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E1239)","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!G$446:G$495, $E1239)","v":0},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E1239)=\"\", G1247, INDEX('TAB input'!H$446:H$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E1239)=\"\", H1247, INDEX('TAB input'!I$446:I$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E1239)=\"\", I1247, INDEX('TAB input'!J$446:J$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E1239)=\"\", J1247, INDEX('TAB input'!K$446:K$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E1239)=\"\", K1247, INDEX('TAB input'!L$446:L$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E1239)=\"\", L1247, INDEX('TAB input'!M$446:M$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E1239)=\"\", M1247, INDEX('TAB input'!N$446:N$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E1239)=\"\", N1247, INDEX('TAB input'!O$446:O$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E1239)=\"\", O1247, INDEX('TAB input'!P$446:P$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E1239)=\"\", P1247, INDEX('TAB input'!Q$446:Q$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E1239)=\"\", Q1247, INDEX('TAB input'!R$446:R$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E1239)=\"\", R1247, INDEX('TAB input'!S$446:S$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E1239)=\"\", S1247, INDEX('TAB input'!T$446:T$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E1239)=\"\", T1247, INDEX('TAB input'!U$446:U$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E1239)=\"\", U1247, INDEX('TAB input'!V$446:V$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E1239)=\"\", V1247, INDEX('TAB input'!W$446:W$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E1239)=\"\", W1247, INDEX('TAB input'!X$446:X$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E1239)=\"\", X1247, INDEX('TAB input'!Y$446:Y$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E1239)=\"\", Y1247, INDEX('TAB input'!Z$446:Z$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E1239)=\"\", Z1247, INDEX('TAB input'!AA$446:AA$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E1239)=\"\", AA1247, INDEX('TAB input'!AB$446:AB$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E1239)=\"\", AB1247, INDEX('TAB input'!AC$446:AC$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E1239)=\"\", AC1247, INDEX('TAB input'!AD$446:AD$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E1239)=\"\", AD1247, INDEX('TAB input'!AE$446:AE$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E1239)=\"\", AE1247, INDEX('TAB input'!AF$446:AF$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E1239)=\"\", AF1247, INDEX('TAB input'!AG$446:AG$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E1239)=\"\", AG1247, INDEX('TAB input'!AH$446:AH$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E1239)=\"\", AH1247, INDEX('TAB input'!AI$446:AI$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E1239)=\"\", AI1247, INDEX('TAB input'!AJ$446:AJ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E1239)=\"\", AJ1247, INDEX('TAB input'!AK$446:AK$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E1239)=\"\", AK1247, INDEX('TAB input'!AL$446:AL$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E1239)=\"\", AL1247, INDEX('TAB input'!AM$446:AM$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E1239)=\"\", AM1247, INDEX('TAB input'!AN$446:AN$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E1239)=\"\", AN1247, INDEX('TAB input'!AO$446:AO$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E1239)=\"\", AO1247, INDEX('TAB input'!AP$446:AP$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E1239)=\"\", AP1247, INDEX('TAB input'!AQ$446:AQ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E1239)=\"\", AQ1247, INDEX('TAB input'!AR$446:AR$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E1239)=\"\", AR1247, INDEX('TAB input'!AS$446:AS$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E1239)=\"\", AS1247, INDEX('TAB input'!AT$446:AT$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E1239)=\"\", AT1247, INDEX('TAB input'!AU$446:AU$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E1239)=\"\", AU1247, INDEX('TAB input'!AV$446:AV$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E1239)=\"\", AV1247, INDEX('TAB input'!AW$446:AW$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E1239)=\"\", AW1247, INDEX('TAB input'!AX$446:AX$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E1239)=\"\", AX1247, INDEX('TAB input'!AY$446:AY$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E1239)=\"\", AY1247, INDEX('TAB input'!AZ$446:AZ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E1239)=\"\", AZ1247, INDEX('TAB input'!BA$446:BA$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E1239)=\"\", BA1247, INDEX('TAB input'!BB$446:BB$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E1239)=\"\", BB1247, INDEX('TAB input'!BC$446:BC$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E1239)=\"\", BC1247, INDEX('TAB input'!BD$446:BD$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E1239)=\"\", BD1247, INDEX('TAB input'!BE$446:BE$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E1239)=\"\", BE1247, INDEX('TAB input'!BF$446:BF$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E1239)=\"\", BF1247, INDEX('TAB input'!BG$446:BG$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E1239)=\"\", BG1247, INDEX('TAB input'!BH$446:BH$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E1239)=\"\", BH1247, INDEX('TAB input'!BI$446:BI$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E1239)=\"\", BI1247, INDEX('TAB input'!BJ$446:BJ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E1239)=\"\", BJ1247, INDEX('TAB input'!BK$446:BK$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E1239)=\"\", BK1247, INDEX('TAB input'!BL$446:BL$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E1239)=\"\", BL1247, INDEX('TAB input'!BM$446:BM$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E1239)=\"\", BM1247, INDEX('TAB input'!BN$446:BN$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E1239)=\"\", BN1247, INDEX('TAB input'!BO$446:BO$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E1239)=\"\", BO1247, INDEX('TAB input'!BP$446:BP$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E1239)=\"\", BP1247, INDEX('TAB input'!BQ$446:BQ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E1239)=\"\", BQ1247, INDEX('TAB input'!BR$446:BR$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E1239)=\"\", BR1247, INDEX('TAB input'!BS$446:BS$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E1239)=\"\", BS1247, INDEX('TAB input'!BT$446:BT$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E1239)=\"\", BT1247, INDEX('TAB input'!BU$446:BU$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E1239)=\"\", BU1247, INDEX('TAB input'!BV$446:BV$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E1239)=\"\", BV1247, INDEX('TAB input'!BW$446:BW$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E1239)=\"\", BW1247, INDEX('TAB input'!BX$446:BX$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E1239)=\"\", BX1247, INDEX('TAB input'!BY$446:BY$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E1239)=\"\", BY1247, INDEX('TAB input'!BZ$446:BZ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E1239)=\"\", BZ1247, INDEX('TAB input'!CA$446:CA$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E1239)=\"\", CA1247, INDEX('TAB input'!CB$446:CB$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E1239)=\"\", CB1247, INDEX('TAB input'!CC$446:CC$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E1239)=\"\", CC1247, INDEX('TAB input'!CD$446:CD$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E1239)=\"\", CD1247, INDEX('TAB input'!CE$446:CE$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E1239)=\"\", CE1247, INDEX('TAB input'!CF$446:CF$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E1239)=\"\", CF1247, INDEX('TAB input'!CG$446:CG$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E1239)=\"\", CG1247, INDEX('TAB input'!CH$446:CH$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E1239)=\"\", CH1247, INDEX('TAB input'!CI$446:CI$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E1239)=\"\", CI1247, INDEX('TAB input'!CJ$446:CJ$495, $E1239))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1251)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>I$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:H1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>H$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:H1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:H1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>J$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:I1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>I$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:I1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:I1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>K$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:J1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>J$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:J1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:J1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>L$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:K1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>K$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:K1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:K1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>M$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:L1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>L$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:L1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:L1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>N$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:M1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>M$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:M1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:M1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>O$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:N1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>N$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:N1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:N1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>P$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:O1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>O$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:O1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:O1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>Q$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:P1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>P$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:P1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:P1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>R$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Q1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>Q$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Q1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Q1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>S$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:R1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>R$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:R1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:R1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>T$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:S1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>S$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:S1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:S1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>U$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:T1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>T$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:T1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:T1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>V$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:U1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>U$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:U1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:U1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>W$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:V1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>V$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:V1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:V1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>X$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:W1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>W$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:W1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:W1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>Y$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:X1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>X$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:X1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:X1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>Z$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Y1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>Y$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Y1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Y1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AA$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Z1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>Z$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Z1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Z1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AB$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AA1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AA$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AA1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AA1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AC$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AB1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AB$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AB1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AB1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AD$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AC1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AC$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AC1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AC1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AE$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AD1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AD$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AD1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AD1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AF$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AE1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AE$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AE1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AE1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AG$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AF1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AF$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AF1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AF1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AH$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AG1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AG$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AG1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AG1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AI$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AH1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AH$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AH1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AH1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AJ$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AI1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AI$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AI1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AI1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AK$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AJ1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AJ$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AJ1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AJ1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AL$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AK1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AK$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AK1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AK1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AM$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AL1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AL$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AL1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AL1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AN$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AM1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AM$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AM1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AM1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AO$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AN1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AN$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AN1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AN1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AP$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AO1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AO$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AO1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AO1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AQ$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AP1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AP$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AP1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AP1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AR$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AQ1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AQ$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AQ1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AQ1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AS$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AR1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AR$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AR1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AR1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AT$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AS1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AS$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AS1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AS1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AU$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AT1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AT$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AT1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AT1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AV$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AU1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AU$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AU1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AU1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AW$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AV1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AV$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AV1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AV1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AX$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AW1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AW$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AW1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AW1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AY$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AX1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AX$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AX1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AX1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AZ$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AY1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AY$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AY1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AY1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BA$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AZ1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AZ$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AZ1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AZ1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BB$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BA1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BA$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BA1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BA1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BC$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BB1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BB$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BB1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BB1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BD$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BC1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BC$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BC1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BC1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BE$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BD1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BD$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BD1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BD1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BF$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BE1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BE$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BE1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BE1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BG$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BF1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BF$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BF1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BF1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BH$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BG1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BG$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BG1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BG1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BI$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BH1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BH$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BH1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BH1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BJ$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BI1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BI$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BI1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BI1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BK$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BJ1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BJ$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BJ1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BJ1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BL$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BK1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BK$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BK1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BK1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BM$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BL1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BL$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BL1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BL1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BN$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BM1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BM$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BM1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BM1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BO$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BN1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BN$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BN1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BN1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BP$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BO1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BO$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BO1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BO1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BQ$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BP1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BP$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BP1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BP1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BR$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BQ1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BQ$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BQ1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BQ1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BS$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BR1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BR$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BR1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BR1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BT$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BS1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BS$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BS1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BS1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BU$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BT1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BT$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BT1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BT1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BV$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BU1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BU$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BU1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BU1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BW$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BV1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BV$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BV1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BV1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BX$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BW1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BW$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BW1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BW1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BY$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BX1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BX$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BX1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BX1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BZ$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BY1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BY$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BY1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BY1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CA$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BZ1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BZ$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BZ1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BZ1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CB$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CA1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CA$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CA1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CA1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CC$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CB1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CB$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CB1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CB1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CD$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CC1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CC$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CC1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CC1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CE$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CD1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CD$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CD1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CD1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CF$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CE1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CE$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CE1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CE1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CG$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CF1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CF$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CF1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CF1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CH$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CG1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CG$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CG1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CG1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CI$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CH1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CH$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CH1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CH1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CJ$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CI1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CI$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CI1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CI1258))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E1267)","v":0}]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>H$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:G1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>G$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:G1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:G1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>I$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:H1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>H$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:H1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:H1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>J$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:I1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>I$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:I1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:I1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>K$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:J1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>J$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:J1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:J1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>L$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:K1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>K$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:K1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:K1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>M$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:L1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>L$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:L1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:L1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>N$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:M1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>M$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:M1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:M1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>O$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:N1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>N$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:N1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:N1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>P$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:O1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>O$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:O1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:O1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>Q$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:P1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>P$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:P1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:P1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>R$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Q1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>Q$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Q1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Q1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>S$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:R1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>R$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:R1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:R1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>T$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:S1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>S$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:S1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:S1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>U$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:T1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>T$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:T1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:T1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>V$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:U1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>U$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:U1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:U1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>W$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:V1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>V$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:V1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:V1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>X$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:W1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>W$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:W1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:W1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>Y$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:X1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>X$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:X1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:X1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>Z$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Y1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>Y$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Y1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Y1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AA$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Z1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>Z$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Z1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Z1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AB$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AA1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AA$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AA1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AA1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AC$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AB1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AB$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AB1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AB1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AD$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AC1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AC$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AC1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AC1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AE$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AD1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AD$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AD1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AD1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AF$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AE1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AE$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AE1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AE1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AG$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AF1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AF$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AF1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AF1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AH$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AG1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AG$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AG1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AG1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AI$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AH1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AH$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AH1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AH1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AJ$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AI1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AI$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AI1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AI1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AK$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AJ1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AJ$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AJ1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AJ1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AL$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AK1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AK$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AK1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AK1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AM$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AL1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AL$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AL1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AL1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AN$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AM1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AM$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AM1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AM1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AO$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AN1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AN$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AN1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AN1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AP$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AO1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AO$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AO1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AO1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AQ$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AP1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AP$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AP1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AP1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AR$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AQ1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AQ$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AQ1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AQ1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AS$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AR1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AR$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AR1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AR1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AT$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AS1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AS$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AS1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AS1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AU$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AT1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AT$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AT1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AT1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AV$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AU1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AU$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AU1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AU1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AW$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AV1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AV$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AV1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AV1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AX$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AW1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AW$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AW1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AW1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AY$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AX1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AX$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AX1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AX1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AZ$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AY1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AY$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AY1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AY1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BA$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AZ1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AZ$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AZ1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AZ1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BB$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BA1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BA$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BA1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BA1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BC$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BB1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BB$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BB1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BB1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BD$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BC1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BC$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BC1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BC1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BE$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BD1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BD$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BD1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BD1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BF$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BE1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BE$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BE1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BE1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BG$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BF1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BF$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BF1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BF1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BH$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BG1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BG$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BG1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BG1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BI$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BH1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BH$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BH1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BH1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BJ$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BI1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BI$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BI1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BI1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BK$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BJ1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BJ$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BJ1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BJ1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BL$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BK1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BK$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BK1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BK1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BM$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BL1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BL$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BL1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BL1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BN$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BM1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BM$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BM1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BM1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BO$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BN1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BN$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BN1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BN1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BP$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BO1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BO$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BO1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BO1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BQ$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BP1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BP$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BP1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BP1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BR$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BQ1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BQ$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BQ1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BQ1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BS$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BR1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BR$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BR1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BR1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BT$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BS1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BS$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BS1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BS1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BU$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BT1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BT$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BT1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BT1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BV$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BU1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BU$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BU1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BU1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BW$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BV1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BV$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BV1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BV1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BX$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BW1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BW$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BW1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BW1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BY$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BX1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BX$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BX1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BX1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BZ$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BY1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BY$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BY1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BY1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CA$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BZ1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BZ$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BZ1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BZ1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CB$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CA1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CA$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CA1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CA1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CC$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CB1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CB$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CB1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CB1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CD$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CC1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CC$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CC1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CC1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CE$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CD1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CD$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CD1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CD1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CF$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CE1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CE$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CE1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CE1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CG$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CF1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CF$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CF1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CF1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CH$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CG1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CG$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CG1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CG1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CI$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CH1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CH$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CH1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CH1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CJ$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CI1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CI$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CI1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CI1278))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1282)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>L$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:K1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>K$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:K1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:K1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>M$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:L1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>L$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:L1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:L1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>N$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:M1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>M$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:M1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:M1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>O$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:N1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>N$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:N1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:N1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>P$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:O1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>O$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:O1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:O1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>Q$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:P1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>P$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:P1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:P1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>R$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Q1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>Q$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Q1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Q1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>S$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:R1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>R$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:R1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:R1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>T$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:S1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>S$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:S1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:S1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>U$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:T1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>T$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:T1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:T1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>V$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:U1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>U$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:U1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:U1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>W$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:V1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>V$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:V1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:V1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>X$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:W1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>W$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:W1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:W1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>Y$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:X1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>X$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:X1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:X1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>Z$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Y1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>Y$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Y1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Y1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AA$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Z1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>Z$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Z1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Z1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AB$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AA1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AA$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AA1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AA1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AC$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AB1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AB$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AB1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AB1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AD$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AC1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AC$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AC1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AC1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AE$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AD1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AD$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AD1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AD1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AF$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AE1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AE$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AE1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AE1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AG$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AF1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AF$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AF1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AF1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AH$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AG1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AG$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AG1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AG1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AI$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AH1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AH$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AH1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AH1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AJ$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AI1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AI$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AI1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AI1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AK$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AJ1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AJ$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AJ1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AJ1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AL$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AK1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AK$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AK1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AK1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AM$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AL1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AL$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AL1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AL1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AN$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AM1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AM$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AM1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AM1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AO$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AN1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AN$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AN1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AN1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AP$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AO1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AO$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AO1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AO1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AQ$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AP1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AP$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AP1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AP1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AR$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AQ1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AQ$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AQ1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AQ1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AS$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AR1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AR$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AR1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AR1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AT$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AS1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AS$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AS1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AS1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AU$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AT1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AT$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AT1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AT1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AV$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AU1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AU$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AU1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AU1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AW$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AV1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AV$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AV1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AV1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AX$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AW1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AW$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AW1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AW1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AY$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AX1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AX$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AX1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AX1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AZ$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AY1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AY$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AY1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AY1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BA$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AZ1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AZ$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AZ1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AZ1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BB$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BA1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BA$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BA1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BA1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BC$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BB1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BB$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BB1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BB1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BD$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BC1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BC$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BC1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BC1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BE$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BD1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BD$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BD1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BD1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BF$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BE1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BE$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BE1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BE1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BG$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BF1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BF$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BF1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BF1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BH$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BG1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BG$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BG1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BG1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BI$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BH1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BH$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BH1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BH1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BJ$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BI1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BI$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BI1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BI1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BK$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BJ1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BJ$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BJ1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BJ1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BL$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BK1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BK$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BK1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BK1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BM$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BL1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BL$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BL1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BL1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BN$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BM1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BM$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BM1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BM1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BO$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BN1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BN$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BN1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BN1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BP$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BO1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BO$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BO1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BO1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BQ$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BP1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BP$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BP1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BP1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BR$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BQ1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BQ$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BQ1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BQ1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BS$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BR1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BR$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BR1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BR1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BT$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BS1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BS$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BS1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BS1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BU$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BT1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BT$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BT1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BT1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BV$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BU1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BU$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BU1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BU1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BW$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BV1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BV$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BV1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BV1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BX$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BW1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BW$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BW1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BW1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BY$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BX1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BX$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BX1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BX1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BZ$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BY1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BY$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BY1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BY1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CA$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BZ1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BZ$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BZ1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BZ1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CB$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CA1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CA$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CA1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CA1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CC$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CB1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CB$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CB1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CB1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CD$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CC1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CC$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CC1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CC1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CE$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CD1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CD$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CD1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CD1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CF$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CE1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CE$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CE1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CE1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CG$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CF1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CF$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CF1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CF1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CH$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CG1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CG$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CG1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CG1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CI$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CH1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CH$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CH1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CH1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CJ$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CI1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CI$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CI1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CI1289))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E1295","v":"Asset class 47"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E1295, 'TAB input'!$D$18:$D$67, 0))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"F1294&\" - tax depreciation\"","v":"0 - tax depreciation"},null,{"$f":"SUM(H1306:H1319)+H1298","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R1306:R1319)+R1298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1306:BT1319)+BT1298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1323)=0, G1325, INDEX('TAB input'!H$233:H$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1323)=0, H1325, INDEX('TAB input'!I$233:I$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1323)=0, I1325, INDEX('TAB input'!J$233:J$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1323)=0, J1325, INDEX('TAB input'!K$233:K$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1323)=0, K1325, INDEX('TAB input'!L$233:L$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1323)=0, L1325, INDEX('TAB input'!M$233:M$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1323)=0, M1325, INDEX('TAB input'!N$233:N$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1323)=0, N1325, INDEX('TAB input'!O$233:O$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1323)=0, O1325, INDEX('TAB input'!P$233:P$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1323)=0, P1325, INDEX('TAB input'!Q$233:Q$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1323)=0, Q1325, INDEX('TAB input'!R$233:R$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1323)=0, R1325, INDEX('TAB input'!S$233:S$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1323)=0, S1325, INDEX('TAB input'!T$233:T$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1323)=0, T1325, INDEX('TAB input'!U$233:U$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1323)=0, U1325, INDEX('TAB input'!V$233:V$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1323)=0, V1325, INDEX('TAB input'!W$233:W$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1323)=0, W1325, INDEX('TAB input'!X$233:X$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1323)=0, X1325, INDEX('TAB input'!Y$233:Y$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1323)=0, Y1325, INDEX('TAB input'!Z$233:Z$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1323)=0, Z1325, INDEX('TAB input'!AA$233:AA$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1323)=0, AA1325, INDEX('TAB input'!AB$233:AB$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1323)=0, AB1325, INDEX('TAB input'!AC$233:AC$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1323)=0, AC1325, INDEX('TAB input'!AD$233:AD$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1323)=0, AD1325, INDEX('TAB input'!AE$233:AE$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1323)=0, AE1325, INDEX('TAB input'!AF$233:AF$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1323)=0, AF1325, INDEX('TAB input'!AG$233:AG$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1323)=0, AG1325, INDEX('TAB input'!AH$233:AH$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1323)=0, AH1325, INDEX('TAB input'!AI$233:AI$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1323)=0, AI1325, INDEX('TAB input'!AJ$233:AJ$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1323)=0, AJ1325, INDEX('TAB input'!AK$233:AK$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1323)=0, AK1325, INDEX('TAB input'!AL$233:AL$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1323)=0, AL1325, INDEX('TAB input'!AM$233:AM$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1323)=0, AM1325, INDEX('TAB input'!AN$233:AN$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1323)=0, AN1325, INDEX('TAB input'!AO$233:AO$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1323)=0, AO1325, INDEX('TAB input'!AP$233:AP$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1323)=0, AP1325, INDEX('TAB input'!AQ$233:AQ$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1323)=0, AQ1325, INDEX('TAB input'!AR$233:AR$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1323)=0, AR1325, INDEX('TAB input'!AS$233:AS$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1323)=0, AS1325, INDEX('TAB input'!AT$233:AT$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1323)=0, AT1325, INDEX('TAB input'!AU$233:AU$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1323)=0, AU1325, INDEX('TAB input'!AV$233:AV$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1323)=0, AV1325, INDEX('TAB input'!AW$233:AW$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1323)=0, AW1325, INDEX('TAB input'!AX$233:AX$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1323)=0, AX1325, INDEX('TAB input'!AY$233:AY$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1323)=0, AY1325, INDEX('TAB input'!AZ$233:AZ$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1323)=0, AZ1325, INDEX('TAB input'!BA$233:BA$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1323)=0, BA1325, INDEX('TAB input'!BB$233:BB$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1323)=0, BB1325, INDEX('TAB input'!BC$233:BC$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1323)=0, BC1325, INDEX('TAB input'!BD$233:BD$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1323)=0, BD1325, INDEX('TAB input'!BE$233:BE$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1323)=0, BE1325, INDEX('TAB input'!BF$233:BF$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1323)=0, BF1325, INDEX('TAB input'!BG$233:BG$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1323)=0, BG1325, INDEX('TAB input'!BH$233:BH$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1323)=0, BH1325, INDEX('TAB input'!BI$233:BI$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1323)=0, BI1325, INDEX('TAB input'!BJ$233:BJ$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1323)=0, BJ1325, INDEX('TAB input'!BK$233:BK$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1323)=0, BK1325, INDEX('TAB input'!BL$233:BL$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1323)=0, BL1325, INDEX('TAB input'!BM$233:BM$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1323)=0, BM1325, INDEX('TAB input'!BN$233:BN$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1323)=0, BN1325, INDEX('TAB input'!BO$233:BO$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1323)=0, BO1325, INDEX('TAB input'!BP$233:BP$282, $E1323))","v":40},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1323)=0, BP1325, INDEX('TAB input'!BQ$233:BQ$282, $E1323))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1323)=0, BQ1325, INDEX('TAB input'!BR$233:BR$282, $E1323))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1323)=0, BR1325, INDEX('TAB input'!BS$233:BS$282, $E1323))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1323)=0, BS1325, INDEX('TAB input'!BT$233:BT$282, $E1323))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1323)=0, BT1325, INDEX('TAB input'!BU$233:BU$282, $E1323))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E1323)=0, BU1325, INDEX('TAB input'!BV$233:BV$282, $E1323))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E1323)=0, BV1325, INDEX('TAB input'!BW$233:BW$282, $E1323))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E1323)=0, BW1325, INDEX('TAB input'!BX$233:BX$282, $E1323))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E1323)=0, BX1325, INDEX('TAB input'!BY$233:BY$282, $E1323))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E1323)=0, BY1325, INDEX('TAB input'!BZ$233:BZ$282, $E1323))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E1323)=0, BZ1325, INDEX('TAB input'!CA$233:CA$282, $E1323))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E1323)=0, CA1325, INDEX('TAB input'!CB$233:CB$282, $E1323))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E1323)=0, CB1325, INDEX('TAB input'!CC$233:CC$282, $E1323))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E1323)=0, CC1325, INDEX('TAB input'!CD$233:CD$282, $E1323))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E1323)=0, CD1325, INDEX('TAB input'!CE$233:CE$282, $E1323))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E1323)=0, CE1325, INDEX('TAB input'!CF$233:CF$282, $E1323))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E1323)=0, CF1325, INDEX('TAB input'!CG$233:CG$282, $E1323))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E1323)=0, CG1325, INDEX('TAB input'!CH$233:CH$282, $E1323))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E1323)=0, CH1325, INDEX('TAB input'!CI$233:CI$282, $E1323))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E1323)=0, CI1325, INDEX('TAB input'!CJ$233:CJ$282, $E1323))","v":{"$error":"#N/A"}}]
[null,null,null,null,{"$f":"E1335+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1336)","v":"Depreciation of net capex 2023-24"},null,null,null,{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>J$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:I1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>I$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:I1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:I1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>K$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:J1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>J$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:J1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:J1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>L$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:K1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>K$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:K1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:K1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>M$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:L1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>L$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:L1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:L1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>N$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:M1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>M$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:M1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:M1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>O$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:N1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>N$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:N1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:N1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>P$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:O1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>O$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:O1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:O1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>Q$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:P1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>P$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:P1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:P1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>R$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Q1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>Q$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Q1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Q1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>S$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:R1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>R$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:R1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:R1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>T$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:S1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>S$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:S1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:S1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>U$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:T1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>T$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:T1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:T1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>V$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:U1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>U$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:U1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:U1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>W$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:V1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>V$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:V1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:V1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>X$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:W1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>W$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:W1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:W1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>Y$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:X1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>X$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:X1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:X1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>Z$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Y1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>Y$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Y1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Y1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AA$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Z1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>Z$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Z1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Z1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AB$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AA1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AA$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AA1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AA1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AC$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AB1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AB$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AB1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AB1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AD$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AC1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AC$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AC1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AC1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AE$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AD1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AD$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AD1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AD1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AF$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AE1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AE$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AE1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AE1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AG$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AF1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AF$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AF1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AF1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AH$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AG1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AG$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AG1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AG1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AI$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AH1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AH$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AH1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AH1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AJ$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AI1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AI$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AI1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AI1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AK$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AJ1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AJ$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AJ1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AJ1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AL$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AK1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AK$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AK1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AK1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AM$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AL1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AL$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AL1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AL1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AN$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AM1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AM$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AM1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AM1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AO$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AN1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AN$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AN1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AN1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AP$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AO1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AO$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AO1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AO1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AQ$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AP1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AP$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AP1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AP1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AR$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AQ1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AQ$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AQ1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AQ1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AS$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AR1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AR$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AR1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AR1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AT$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AS1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AS$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AS1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AS1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AU$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AT1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AT$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AT1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AT1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AV$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AU1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AU$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AU1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AU1336))))","v":1.7113624999999999E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AW$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AV1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AV$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AV1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AV1336))))","v":1.7113624999999348E-4},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AX$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AW1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AW$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AW1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AW1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AY$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AX1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AX$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AX1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AX1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AZ$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AY1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AY$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AY1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AY1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BA$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AZ1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AZ$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AZ1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AZ1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BB$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BA1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BA$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BA1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BA1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BC$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BB1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BB$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BB1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BB1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BD$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BC1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BC$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BC1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BC1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BE$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BD1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BD$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BD1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BD1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BF$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BE1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BE$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BE1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BE1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BG$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BF1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BF$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BF1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BF1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BH$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BG1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BG$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BG1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BG1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BI$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BH1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BH$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BH1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BH1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BJ$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BI1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BI$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BI1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BI1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BK$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BJ1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BJ$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BJ1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BJ1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BL$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BK1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BK$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BK1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BK1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BM$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BL1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BL$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BL1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BL1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BN$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BM1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BM$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BM1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BM1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BO$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BN1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BN$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BN1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BN1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BP$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BO1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BO$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BO1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BO1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BQ$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BP1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BP$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BP1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BP1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BR$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BQ1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BQ$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BQ1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BQ1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BS$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BR1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BR$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BR1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BR1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BT$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BS1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BS$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BS1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BS1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BU$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BT1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BT$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BT1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BT1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BV$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BU1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BU$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BU1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BU1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BW$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BV1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BV$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BV1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BV1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BX$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BW1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BW$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BW1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BW1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BY$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BX1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BX$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BX1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BX1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BZ$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BY1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BY$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BY1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BY1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CA$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BZ1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BZ$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BZ1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BZ1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CB$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CA1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CA$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CA1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CA1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CC$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CB1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CB$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CB1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CB1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CD$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CC1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CC$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CC1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CC1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CE$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CD1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CD$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CD1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CD1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CF$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CE1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CE$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CE1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CE1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CG$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CF1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CF$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CF1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CF1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CH$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CG1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CG$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CG1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CG1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CI$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CH1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CH$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CH1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CH1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CJ$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CI1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CI$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CI1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CI1336))))","v":0}]
[null,null,null,null,{"$f":"E1323+1","v":49},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!G$18:G$67, $E1351)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E1351)-INDEX('TAB input'!H$72:H$121, $E1351)-INDEX('TAB input'!H$126:H$175, $E1351)","v":9.1592545387010968},{"$f":"INDEX('TAB input'!I$18:I$67, $E1351)-INDEX('TAB input'!I$72:I$121, $E1351)-INDEX('TAB input'!I$126:I$175, $E1351)","v":9.5440559012848531},{"$f":"INDEX('TAB input'!J$18:J$67, $E1351)-INDEX('TAB input'!J$72:J$121, $E1351)-INDEX('TAB input'!J$126:J$175, $E1351)","v":10.805246529178127},{"$f":"INDEX('TAB input'!K$18:K$67, $E1351)-INDEX('TAB input'!K$72:K$121, $E1351)-INDEX('TAB input'!K$126:K$175, $E1351)","v":14.755896849999999},{"$f":"INDEX('TAB input'!L$18:L$67, $E1351)-INDEX('TAB input'!L$72:L$121, $E1351)-INDEX('TAB input'!L$126:L$175, $E1351)","v":39.459850750000001},{"$f":"INDEX('TAB input'!M$18:M$67, $E1351)-INDEX('TAB input'!M$72:M$121, $E1351)-INDEX('TAB input'!M$126:M$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E1351)-INDEX('TAB input'!N$72:N$121, $E1351)-INDEX('TAB input'!N$126:N$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E1351)-INDEX('TAB input'!O$72:O$121, $E1351)-INDEX('TAB input'!O$126:O$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E1351)-INDEX('TAB input'!P$72:P$121, $E1351)-INDEX('TAB input'!P$126:P$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E1351)-INDEX('TAB input'!Q$72:Q$121, $E1351)-INDEX('TAB input'!Q$126:Q$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E1351)-INDEX('TAB input'!R$72:R$121, $E1351)-INDEX('TAB input'!R$126:R$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E1351)-INDEX('TAB input'!S$72:S$121, $E1351)-INDEX('TAB input'!S$126:S$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E1351)-INDEX('TAB input'!T$72:T$121, $E1351)-INDEX('TAB input'!T$126:T$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E1351)-INDEX('TAB input'!U$72:U$121, $E1351)-INDEX('TAB input'!U$126:U$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E1351)-INDEX('TAB input'!V$72:V$121, $E1351)-INDEX('TAB input'!V$126:V$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E1351)-INDEX('TAB input'!W$72:W$121, $E1351)-INDEX('TAB input'!W$126:W$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E1351)-INDEX('TAB input'!X$72:X$121, $E1351)-INDEX('TAB input'!X$126:X$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E1351)-INDEX('TAB input'!Y$72:Y$121, $E1351)-INDEX('TAB input'!Y$126:Y$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E1351)-INDEX('TAB input'!Z$72:Z$121, $E1351)-INDEX('TAB input'!Z$126:Z$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E1351)-INDEX('TAB input'!AA$72:AA$121, $E1351)-INDEX('TAB input'!AA$126:AA$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E1351)-INDEX('TAB input'!AB$72:AB$121, $E1351)-INDEX('TAB input'!AB$126:AB$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E1351)-INDEX('TAB input'!AC$72:AC$121, $E1351)-INDEX('TAB input'!AC$126:AC$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E1351)-INDEX('TAB input'!AD$72:AD$121, $E1351)-INDEX('TAB input'!AD$126:AD$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E1351)-INDEX('TAB input'!AE$72:AE$121, $E1351)-INDEX('TAB input'!AE$126:AE$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E1351)-INDEX('TAB input'!AF$72:AF$121, $E1351)-INDEX('TAB input'!AF$126:AF$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E1351)-INDEX('TAB input'!AG$72:AG$121, $E1351)-INDEX('TAB input'!AG$126:AG$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E1351)-INDEX('TAB input'!AH$72:AH$121, $E1351)-INDEX('TAB input'!AH$126:AH$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E1351)-INDEX('TAB input'!AI$72:AI$121, $E1351)-INDEX('TAB input'!AI$126:AI$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E1351)-INDEX('TAB input'!AJ$72:AJ$121, $E1351)-INDEX('TAB input'!AJ$126:AJ$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E1351)-INDEX('TAB input'!AK$72:AK$121, $E1351)-INDEX('TAB input'!AK$126:AK$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E1351)-INDEX('TAB input'!AL$72:AL$121, $E1351)-INDEX('TAB input'!AL$126:AL$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E1351)-INDEX('TAB input'!AM$72:AM$121, $E1351)-INDEX('TAB input'!AM$126:AM$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E1351)-INDEX('TAB input'!AN$72:AN$121, $E1351)-INDEX('TAB input'!AN$126:AN$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E1351)-INDEX('TAB input'!AO$72:AO$121, $E1351)-INDEX('TAB input'!AO$126:AO$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E1351)-INDEX('TAB input'!AP$72:AP$121, $E1351)-INDEX('TAB input'!AP$126:AP$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E1351)-INDEX('TAB input'!AQ$72:AQ$121, $E1351)-INDEX('TAB input'!AQ$126:AQ$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E1351)-INDEX('TAB input'!AR$72:AR$121, $E1351)-INDEX('TAB input'!AR$126:AR$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E1351)-INDEX('TAB input'!AS$72:AS$121, $E1351)-INDEX('TAB input'!AS$126:AS$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E1351)-INDEX('TAB input'!AT$72:AT$121, $E1351)-INDEX('TAB input'!AT$126:AT$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E1351)-INDEX('TAB input'!AU$72:AU$121, $E1351)-INDEX('TAB input'!AU$126:AU$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E1351)-INDEX('TAB input'!AV$72:AV$121, $E1351)-INDEX('TAB input'!AV$126:AV$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E1351)-INDEX('TAB input'!AW$72:AW$121, $E1351)-INDEX('TAB input'!AW$126:AW$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E1351)-INDEX('TAB input'!AX$72:AX$121, $E1351)-INDEX('TAB input'!AX$126:AX$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E1351)-INDEX('TAB input'!AY$72:AY$121, $E1351)-INDEX('TAB input'!AY$126:AY$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E1351)-INDEX('TAB input'!AZ$72:AZ$121, $E1351)-INDEX('TAB input'!AZ$126:AZ$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E1351)-INDEX('TAB input'!BA$72:BA$121, $E1351)-INDEX('TAB input'!BA$126:BA$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E1351)-INDEX('TAB input'!BB$72:BB$121, $E1351)-INDEX('TAB input'!BB$126:BB$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E1351)-INDEX('TAB input'!BC$72:BC$121, $E1351)-INDEX('TAB input'!BC$126:BC$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E1351)-INDEX('TAB input'!BD$72:BD$121, $E1351)-INDEX('TAB input'!BD$126:BD$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E1351)-INDEX('TAB input'!BE$72:BE$121, $E1351)-INDEX('TAB input'!BE$126:BE$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E1351)-INDEX('TAB input'!BF$72:BF$121, $E1351)-INDEX('TAB input'!BF$126:BF$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E1351)-INDEX('TAB input'!BG$72:BG$121, $E1351)-INDEX('TAB input'!BG$126:BG$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E1351)-INDEX('TAB input'!BH$72:BH$121, $E1351)-INDEX('TAB input'!BH$126:BH$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E1351)-INDEX('TAB input'!BI$72:BI$121, $E1351)-INDEX('TAB input'!BI$126:BI$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E1351)-INDEX('TAB input'!BJ$72:BJ$121, $E1351)-INDEX('TAB input'!BJ$126:BJ$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E1351)-INDEX('TAB input'!BK$72:BK$121, $E1351)-INDEX('TAB input'!BK$126:BK$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E1351)-INDEX('TAB input'!BL$72:BL$121, $E1351)-INDEX('TAB input'!BL$126:BL$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E1351)-INDEX('TAB input'!BM$72:BM$121, $E1351)-INDEX('TAB input'!BM$126:BM$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E1351)-INDEX('TAB input'!BN$72:BN$121, $E1351)-INDEX('TAB input'!BN$126:BN$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E1351)-INDEX('TAB input'!BO$72:BO$121, $E1351)-INDEX('TAB input'!BO$126:BO$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E1351)-INDEX('TAB input'!BP$72:BP$121, $E1351)-INDEX('TAB input'!BP$126:BP$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E1351)-INDEX('TAB input'!BQ$72:BQ$121, $E1351)-INDEX('TAB input'!BQ$126:BQ$175, $E1351)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E1351)-INDEX('TAB input'!BR$72:BR$121, $E1351)-INDEX('TAB input'!BR$126:BR$175, $E1351)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E1351)-INDEX('TAB input'!BS$72:BS$121, $E1351)-INDEX('TAB input'!BS$126:BS$175, $E1351)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E1351)-INDEX('TAB input'!BT$72:BT$121, $E1351)-INDEX('TAB input'!BT$126:BT$175, $E1351)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E1351)-INDEX('TAB input'!BU$72:BU$121, $E1351)-INDEX('TAB input'!BU$126:BU$175, $E1351)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E1351)-INDEX('TAB input'!BV$72:BV$121, $E1351)-INDEX('TAB input'!BV$126:BV$175, $E1351)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E1351)-INDEX('TAB input'!BW$72:BW$121, $E1351)-INDEX('TAB input'!BW$126:BW$175, $E1351)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E1351)-INDEX('TAB input'!BX$72:BX$121, $E1351)-INDEX('TAB input'!BX$126:BX$175, $E1351)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E1351)-INDEX('TAB input'!BY$72:BY$121, $E1351)-INDEX('TAB input'!BY$126:BY$175, $E1351)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E1351)-INDEX('TAB input'!BZ$72:BZ$121, $E1351)-INDEX('TAB input'!BZ$126:BZ$175, $E1351)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E1351)-INDEX('TAB input'!CA$72:CA$121, $E1351)-INDEX('TAB input'!CA$126:CA$175, $E1351)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E1351)-INDEX('TAB input'!CB$72:CB$121, $E1351)-INDEX('TAB input'!CB$126:CB$175, $E1351)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E1351)-INDEX('TAB input'!CC$72:CC$121, $E1351)-INDEX('TAB input'!CC$126:CC$175, $E1351)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E1351)-INDEX('TAB input'!CD$72:CD$121, $E1351)-INDEX('TAB input'!CD$126:CD$175, $E1351)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E1351)-INDEX('TAB input'!CE$72:CE$121, $E1351)-INDEX('TAB input'!CE$126:CE$175, $E1351)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E1351)-INDEX('TAB input'!CF$72:CF$121, $E1351)-INDEX('TAB input'!CF$126:CF$175, $E1351)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E1351)-INDEX('TAB input'!CG$72:CG$121, $E1351)-INDEX('TAB input'!CG$126:CG$175, $E1351)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E1351)-INDEX('TAB input'!CH$72:CH$121, $E1351)-INDEX('TAB input'!CH$126:CH$175, $E1351)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E1351)-INDEX('TAB input'!CI$72:CI$121, $E1351)-INDEX('TAB input'!CI$126:CI$175, $E1351)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E1351)-INDEX('TAB input'!CJ$72:CJ$121, $E1351)-INDEX('TAB input'!CJ$126:CJ$175, $E1351)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E1351)","v":0}]
[null,null,null,null,{"$f":"E1366+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1367)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>M$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:L1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>L$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:L1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:L1367))))","v":7.8919701500000006},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>N$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:M1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>M$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:M1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:M1367))))","v":7.8919701500000006},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>O$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:N1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>N$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:N1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:N1367))))","v":7.8919701500000006},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>P$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:O1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>O$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:O1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:O1367))))","v":7.8919701500000006},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>Q$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:P1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>P$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:P1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:P1367))))","v":7.8919701499999988},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>R$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Q1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>Q$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Q1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Q1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>S$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:R1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>R$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:R1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:R1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>T$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:S1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>S$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:S1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:S1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>U$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:T1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>T$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:T1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:T1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>V$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:U1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>U$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:U1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:U1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>W$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:V1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>V$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:V1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:V1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>X$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:W1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>W$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:W1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:W1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>Y$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:X1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>X$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:X1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:X1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>Z$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Y1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>Y$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Y1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Y1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AA$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Z1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>Z$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Z1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Z1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AB$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AA1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AA$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AA1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AA1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AC$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AB1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AB$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AB1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AB1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AD$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AC1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AC$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AC1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AC1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AE$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AD1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AD$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AD1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AD1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AF$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AE1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AE$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AE1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AE1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AG$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AF1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AF$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AF1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AF1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AH$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AG1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AG$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AG1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AG1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AI$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AH1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AH$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AH1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AH1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AJ$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AI1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AI$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AI1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AI1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AK$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AJ1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AJ$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AJ1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AJ1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AL$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AK1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AK$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AK1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AK1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AM$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AL1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AL$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AL1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AL1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AN$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AM1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AM$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AM1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AM1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AO$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AN1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AN$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AN1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AN1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AP$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AO1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AO$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AO1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AO1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AQ$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AP1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AP$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AP1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AP1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AR$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AQ1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AQ$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AQ1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AQ1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AS$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AR1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AR$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AR1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AR1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AT$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AS1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AS$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AS1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AS1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AU$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AT1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AT$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AT1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AT1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AV$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AU1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AU$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AU1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AU1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AW$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AV1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AV$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AV1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AV1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AX$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AW1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AW$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AW1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AW1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AY$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AX1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AX$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AX1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AX1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AZ$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AY1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AY$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AY1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AY1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BA$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AZ1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AZ$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AZ1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AZ1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BB$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BA1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BA$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BA1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BA1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BC$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BB1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BB$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BB1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BB1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BD$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BC1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BC$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BC1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BC1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BE$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BD1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BD$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BD1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BD1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BF$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BE1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BE$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BE1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BE1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BG$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BF1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BF$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BF1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BF1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BH$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BG1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BG$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BG1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BG1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BI$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BH1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BH$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BH1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BH1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BJ$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BI1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BI$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BI1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BI1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BK$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BJ1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BJ$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BJ1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BJ1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BL$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BK1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BK$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BK1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BK1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BM$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BL1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BL$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BL1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BL1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BN$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BM1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BM$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BM1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BM1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BO$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BN1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BN$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BN1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BN1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BP$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BO1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BO$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BO1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BO1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BQ$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BP1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BP$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BP1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BP1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BR$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BQ1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BQ$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BQ1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BQ1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BS$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BR1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BR$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BR1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BR1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BT$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BS1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BS$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BS1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BS1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BU$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BT1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BT$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BT1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BT1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BV$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BU1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BU$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BU1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BU1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BW$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BV1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BV$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BV1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BV1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BX$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BW1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BW$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BW1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BW1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BY$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BX1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BX$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BX1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BX1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BZ$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BY1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BY$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BY1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BY1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CA$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BZ1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BZ$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BZ1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BZ1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CB$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CA1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CA$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CA1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CA1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CC$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CB1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CB$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CB1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CB1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CD$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CC1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CC$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CC1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CC1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CE$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CD1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CD$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CD1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CD1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CF$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CE1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CE$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CE1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CE1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CG$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CF1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CF$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CF1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CF1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CH$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CG1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CG$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CG1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CG1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CI$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CH1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CH$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CH1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CH1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CJ$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CI1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CI$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CI1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CI1367))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1367)","v":"Depreciation of asset adjustments - TAB 2026-27"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>M$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:L1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>L$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:L1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:L1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>N$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:M1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>M$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:M1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:M1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>O$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:N1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>N$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:N1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:N1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>P$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:O1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>O$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:O1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:O1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>Q$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:P1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>P$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:P1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:P1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>R$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Q1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>Q$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Q1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Q1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>S$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:R1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>R$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:R1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:R1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>T$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:S1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>S$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:S1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:S1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>U$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:T1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>T$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:T1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:T1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>V$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:U1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>U$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:U1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:U1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>W$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:V1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>V$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:V1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:V1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>X$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:W1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>W$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:W1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:W1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>Y$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:X1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>X$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:X1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:X1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>Z$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Y1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>Y$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Y1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Y1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AA$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Z1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>Z$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Z1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Z1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AB$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AA1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AA$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AA1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AA1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AC$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AB1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AB$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AB1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AB1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AD$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AC1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AC$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AC1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AC1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AE$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AD1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AD$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AD1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AD1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AF$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AE1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AE$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AE1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AE1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AG$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AF1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AF$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AF1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AF1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AH$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AG1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AG$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AG1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AG1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AI$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AH1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AH$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AH1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AH1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AJ$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AI1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AI$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AI1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AI1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AK$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AJ1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AJ$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AJ1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AJ1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AL$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AK1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AK$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AK1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AK1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AM$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AL1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AL$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AL1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AL1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AN$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AM1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AM$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AM1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AM1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AO$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AN1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AN$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AN1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AN1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AP$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AO1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AO$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AO1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AO1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AQ$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AP1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AP$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AP1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AP1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AR$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AQ1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AQ$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AQ1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AQ1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AS$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AR1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AR$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AR1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AR1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AT$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AS1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AS$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AS1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AS1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AU$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AT1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AT$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AT1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AT1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AV$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AU1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AU$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AU1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AU1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AW$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AV1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AV$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AV1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AV1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AX$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AW1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AW$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AW1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AW1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AY$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AX1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AX$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AX1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AX1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AZ$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AY1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AY$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AY1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AY1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BA$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AZ1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AZ$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AZ1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AZ1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BB$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BA1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BA$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BA1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BA1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BC$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BB1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BB$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BB1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BB1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BD$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BC1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BC$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BC1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BC1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BE$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BD1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BD$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BD1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BD1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BF$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BE1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BE$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BE1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BE1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BG$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BF1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BF$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BF1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BF1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BH$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BG1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BG$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BG1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BG1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BI$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BH1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BH$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BH1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BH1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BJ$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BI1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BI$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BI1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BI1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BK$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BJ1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BJ$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BJ1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BJ1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BL$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BK1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BK$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BK1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BK1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BM$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BL1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BL$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BL1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BL1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BN$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BM1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BM$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BM1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BM1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BO$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BN1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BN$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BN1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BN1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BP$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BO1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BO$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BO1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BO1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BQ$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BP1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BP$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BP1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BP1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BR$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BQ1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BQ$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BQ1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BQ1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BS$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BR1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BR$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BR1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BR1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BT$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BS1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BS$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BS1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BS1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BU$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BT1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BT$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BT1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BT1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BV$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BU1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BU$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BU1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BU1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BW$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BV1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BV$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BV1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BV1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BX$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BW1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BW$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BW1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BW1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BY$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BX1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BX$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BX1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BX1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BZ$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BY1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BY$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BY1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BY1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CA$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BZ1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BZ$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BZ1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BZ1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CB$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CA1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CA$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CA1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CA1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CC$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CB1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CB$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CB1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CB1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CD$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CC1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CC$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CC1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CC1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CE$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CD1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CD$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CD1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CD1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CF$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CE1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CE$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CE1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CE1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CG$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CF1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CF$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CF1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CF1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CH$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CG1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CG$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CG1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CG1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CI$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CH1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CH$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CH1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CH1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CJ$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CI1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CI$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CI1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CI1374))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F1350&\" - tax depreciation\"","v":"In-house software - tax depreciation"},null,{"$f":"SUM(H1362:H1375)+H1354","v":0.82110421499999997},2.0981990612402193,4.4119603884971905,6.6783375438328161,10.929725013832815,16.744860913832817,14.913010006092597,13.004198825835626,10.843149520000001,7.8919701499999988,{"$f":"SUM(R1362:R1375)+R1354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1362:BT1375)+BT1354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E1379","v":"Asset class 50"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E1379, 'TAB input'!$D$18:$D$67, 0))","v":"Equity raising costs"}]
[null,null,null,null,{"$f":"E1351+1","v":50},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!G$18:G$67, $E1379)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E1379)-INDEX('TAB input'!H$72:H$121, $E1379)-INDEX('TAB input'!H$126:H$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E1379)-INDEX('TAB input'!I$72:I$121, $E1379)-INDEX('TAB input'!I$126:I$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E1379)-INDEX('TAB input'!J$72:J$121, $E1379)-INDEX('TAB input'!J$126:J$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E1379)-INDEX('TAB input'!K$72:K$121, $E1379)-INDEX('TAB input'!K$126:K$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E1379)-INDEX('TAB input'!L$72:L$121, $E1379)-INDEX('TAB input'!L$126:L$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E1379)-INDEX('TAB input'!M$72:M$121, $E1379)-INDEX('TAB input'!M$126:M$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E1379)-INDEX('TAB input'!N$72:N$121, $E1379)-INDEX('TAB input'!N$126:N$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E1379)-INDEX('TAB input'!O$72:O$121, $E1379)-INDEX('TAB input'!O$126:O$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E1379)-INDEX('TAB input'!P$72:P$121, $E1379)-INDEX('TAB input'!P$126:P$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E1379)-INDEX('TAB input'!Q$72:Q$121, $E1379)-INDEX('TAB input'!Q$126:Q$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E1379)-INDEX('TAB input'!R$72:R$121, $E1379)-INDEX('TAB input'!R$126:R$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E1379)-INDEX('TAB input'!S$72:S$121, $E1379)-INDEX('TAB input'!S$126:S$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E1379)-INDEX('TAB input'!T$72:T$121, $E1379)-INDEX('TAB input'!T$126:T$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E1379)-INDEX('TAB input'!U$72:U$121, $E1379)-INDEX('TAB input'!U$126:U$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E1379)-INDEX('TAB input'!V$72:V$121, $E1379)-INDEX('TAB input'!V$126:V$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E1379)-INDEX('TAB input'!W$72:W$121, $E1379)-INDEX('TAB input'!W$126:W$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E1379)-INDEX('TAB input'!X$72:X$121, $E1379)-INDEX('TAB input'!X$126:X$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E1379)-INDEX('TAB input'!Y$72:Y$121, $E1379)-INDEX('TAB input'!Y$126:Y$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E1379)-INDEX('TAB input'!Z$72:Z$121, $E1379)-INDEX('TAB input'!Z$126:Z$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E1379)-INDEX('TAB input'!AA$72:AA$121, $E1379)-INDEX('TAB input'!AA$126:AA$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E1379)-INDEX('TAB input'!AB$72:AB$121, $E1379)-INDEX('TAB input'!AB$126:AB$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E1379)-INDEX('TAB input'!AC$72:AC$121, $E1379)-INDEX('TAB input'!AC$126:AC$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E1379)-INDEX('TAB input'!AD$72:AD$121, $E1379)-INDEX('TAB input'!AD$126:AD$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E1379)-INDEX('TAB input'!AE$72:AE$121, $E1379)-INDEX('TAB input'!AE$126:AE$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E1379)-INDEX('TAB input'!AF$72:AF$121, $E1379)-INDEX('TAB input'!AF$126:AF$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E1379)-INDEX('TAB input'!AG$72:AG$121, $E1379)-INDEX('TAB input'!AG$126:AG$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E1379)-INDEX('TAB input'!AH$72:AH$121, $E1379)-INDEX('TAB input'!AH$126:AH$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E1379)-INDEX('TAB input'!AI$72:AI$121, $E1379)-INDEX('TAB input'!AI$126:AI$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E1379)-INDEX('TAB input'!AJ$72:AJ$121, $E1379)-INDEX('TAB input'!AJ$126:AJ$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E1379)-INDEX('TAB input'!AK$72:AK$121, $E1379)-INDEX('TAB input'!AK$126:AK$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E1379)-INDEX('TAB input'!AL$72:AL$121, $E1379)-INDEX('TAB input'!AL$126:AL$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E1379)-INDEX('TAB input'!AM$72:AM$121, $E1379)-INDEX('TAB input'!AM$126:AM$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E1379)-INDEX('TAB input'!AN$72:AN$121, $E1379)-INDEX('TAB input'!AN$126:AN$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E1379)-INDEX('TAB input'!AO$72:AO$121, $E1379)-INDEX('TAB input'!AO$126:AO$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E1379)-INDEX('TAB input'!AP$72:AP$121, $E1379)-INDEX('TAB input'!AP$126:AP$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E1379)-INDEX('TAB input'!AQ$72:AQ$121, $E1379)-INDEX('TAB input'!AQ$126:AQ$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E1379)-INDEX('TAB input'!AR$72:AR$121, $E1379)-INDEX('TAB input'!AR$126:AR$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E1379)-INDEX('TAB input'!AS$72:AS$121, $E1379)-INDEX('TAB input'!AS$126:AS$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E1379)-INDEX('TAB input'!AT$72:AT$121, $E1379)-INDEX('TAB input'!AT$126:AT$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E1379)-INDEX('TAB input'!AU$72:AU$121, $E1379)-INDEX('TAB input'!AU$126:AU$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E1379)-INDEX('TAB input'!AV$72:AV$121, $E1379)-INDEX('TAB input'!AV$126:AV$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E1379)-INDEX('TAB input'!AW$72:AW$121, $E1379)-INDEX('TAB input'!AW$126:AW$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E1379)-INDEX('TAB input'!AX$72:AX$121, $E1379)-INDEX('TAB input'!AX$126:AX$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E1379)-INDEX('TAB input'!AY$72:AY$121, $E1379)-INDEX('TAB input'!AY$126:AY$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E1379)-INDEX('TAB input'!AZ$72:AZ$121, $E1379)-INDEX('TAB input'!AZ$126:AZ$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E1379)-INDEX('TAB input'!BA$72:BA$121, $E1379)-INDEX('TAB input'!BA$126:BA$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E1379)-INDEX('TAB input'!BB$72:BB$121, $E1379)-INDEX('TAB input'!BB$126:BB$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E1379)-INDEX('TAB input'!BC$72:BC$121, $E1379)-INDEX('TAB input'!BC$126:BC$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E1379)-INDEX('TAB input'!BD$72:BD$121, $E1379)-INDEX('TAB input'!BD$126:BD$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E1379)-INDEX('TAB input'!BE$72:BE$121, $E1379)-INDEX('TAB input'!BE$126:BE$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E1379)-INDEX('TAB input'!BF$72:BF$121, $E1379)-INDEX('TAB input'!BF$126:BF$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E1379)-INDEX('TAB input'!BG$72:BG$121, $E1379)-INDEX('TAB input'!BG$126:BG$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E1379)-INDEX('TAB input'!BH$72:BH$121, $E1379)-INDEX('TAB input'!BH$126:BH$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E1379)-INDEX('TAB input'!BI$72:BI$121, $E1379)-INDEX('TAB input'!BI$126:BI$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E1379)-INDEX('TAB input'!BJ$72:BJ$121, $E1379)-INDEX('TAB input'!BJ$126:BJ$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E1379)-INDEX('TAB input'!BK$72:BK$121, $E1379)-INDEX('TAB input'!BK$126:BK$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E1379)-INDEX('TAB input'!BL$72:BL$121, $E1379)-INDEX('TAB input'!BL$126:BL$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E1379)-INDEX('TAB input'!BM$72:BM$121, $E1379)-INDEX('TAB input'!BM$126:BM$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E1379)-INDEX('TAB input'!BN$72:BN$121, $E1379)-INDEX('TAB input'!BN$126:BN$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E1379)-INDEX('TAB input'!BO$72:BO$121, $E1379)-INDEX('TAB input'!BO$126:BO$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E1379)-INDEX('TAB input'!BP$72:BP$121, $E1379)-INDEX('TAB input'!BP$126:BP$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E1379)-INDEX('TAB input'!BQ$72:BQ$121, $E1379)-INDEX('TAB input'!BQ$126:BQ$175, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E1379)-INDEX('TAB input'!BR$72:BR$121, $E1379)-INDEX('TAB input'!BR$126:BR$175, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E1379)-INDEX('TAB input'!BS$72:BS$121, $E1379)-INDEX('TAB input'!BS$126:BS$175, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E1379)-INDEX('TAB input'!BT$72:BT$121, $E1379)-INDEX('TAB input'!BT$126:BT$175, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E1379)-INDEX('TAB input'!BU$72:BU$121, $E1379)-INDEX('TAB input'!BU$126:BU$175, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E1379)-INDEX('TAB input'!BV$72:BV$121, $E1379)-INDEX('TAB input'!BV$126:BV$175, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E1379)-INDEX('TAB input'!BW$72:BW$121, $E1379)-INDEX('TAB input'!BW$126:BW$175, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E1379)-INDEX('TAB input'!BX$72:BX$121, $E1379)-INDEX('TAB input'!BX$126:BX$175, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E1379)-INDEX('TAB input'!BY$72:BY$121, $E1379)-INDEX('TAB input'!BY$126:BY$175, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E1379)-INDEX('TAB input'!BZ$72:BZ$121, $E1379)-INDEX('TAB input'!BZ$126:BZ$175, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E1379)-INDEX('TAB input'!CA$72:CA$121, $E1379)-INDEX('TAB input'!CA$126:CA$175, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E1379)-INDEX('TAB input'!CB$72:CB$121, $E1379)-INDEX('TAB input'!CB$126:CB$175, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E1379)-INDEX('TAB input'!CC$72:CC$121, $E1379)-INDEX('TAB input'!CC$126:CC$175, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E1379)-INDEX('TAB input'!CD$72:CD$121, $E1379)-INDEX('TAB input'!CD$126:CD$175, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E1379)-INDEX('TAB input'!CE$72:CE$121, $E1379)-INDEX('TAB input'!CE$126:CE$175, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E1379)-INDEX('TAB input'!CF$72:CF$121, $E1379)-INDEX('TAB input'!CF$126:CF$175, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E1379)-INDEX('TAB input'!CG$72:CG$121, $E1379)-INDEX('TAB input'!CG$126:CG$175, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E1379)-INDEX('TAB input'!CH$72:CH$121, $E1379)-INDEX('TAB input'!CH$126:CH$175, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E1379)-INDEX('TAB input'!CI$72:CI$121, $E1379)-INDEX('TAB input'!CI$126:CI$175, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E1379)-INDEX('TAB input'!CJ$72:CJ$121, $E1379)-INDEX('TAB input'!CJ$126:CJ$175, $E1379)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!G$180:G$229, $E1379)=\"\", IF($G1379=0, 0, F1380), INDEX('TAB input'!G$180:G$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E1379)=\"\", G1380, INDEX('TAB input'!H$180:H$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E1379)=\"\", H1380, INDEX('TAB input'!I$180:I$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E1379)=\"\", I1380, INDEX('TAB input'!J$180:J$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E1379)=\"\", J1380, INDEX('TAB input'!K$180:K$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E1379)=\"\", K1380, INDEX('TAB input'!L$180:L$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E1379)=\"\", L1380, INDEX('TAB input'!M$180:M$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E1379)=\"\", M1380, INDEX('TAB input'!N$180:N$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E1379)=\"\", N1380, INDEX('TAB input'!O$180:O$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E1379)=\"\", O1380, INDEX('TAB input'!P$180:P$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E1379)=\"\", P1380, INDEX('TAB input'!Q$180:Q$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E1379)=\"\", Q1380, INDEX('TAB input'!R$180:R$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E1379)=\"\", R1380, INDEX('TAB input'!S$180:S$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E1379)=\"\", S1380, INDEX('TAB input'!T$180:T$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E1379)=\"\", T1380, INDEX('TAB input'!U$180:U$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E1379)=\"\", U1380, INDEX('TAB input'!V$180:V$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E1379)=\"\", V1380, INDEX('TAB input'!W$180:W$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E1379)=\"\", W1380, INDEX('TAB input'!X$180:X$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E1379)=\"\", X1380, INDEX('TAB input'!Y$180:Y$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E1379)=\"\", Y1380, INDEX('TAB input'!Z$180:Z$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E1379)=\"\", Z1380, INDEX('TAB input'!AA$180:AA$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E1379)=\"\", AA1380, INDEX('TAB input'!AB$180:AB$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E1379)=\"\", AB1380, INDEX('TAB input'!AC$180:AC$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E1379)=\"\", AC1380, INDEX('TAB input'!AD$180:AD$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E1379)=\"\", AD1380, INDEX('TAB input'!AE$180:AE$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E1379)=\"\", AE1380, INDEX('TAB input'!AF$180:AF$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E1379)=\"\", AF1380, INDEX('TAB input'!AG$180:AG$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E1379)=\"\", AG1380, INDEX('TAB input'!AH$180:AH$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E1379)=\"\", AH1380, INDEX('TAB input'!AI$180:AI$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E1379)=\"\", AI1380, INDEX('TAB input'!AJ$180:AJ$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E1379)=\"\", AJ1380, INDEX('TAB input'!AK$180:AK$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E1379)=\"\", AK1380, INDEX('TAB input'!AL$180:AL$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E1379)=\"\", AL1380, INDEX('TAB input'!AM$180:AM$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E1379)=\"\", AM1380, INDEX('TAB input'!AN$180:AN$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E1379)=\"\", AN1380, INDEX('TAB input'!AO$180:AO$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E1379)=\"\", AO1380, INDEX('TAB input'!AP$180:AP$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E1379)=\"\", AP1380, INDEX('TAB input'!AQ$180:AQ$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E1379)=\"\", AQ1380, INDEX('TAB input'!AR$180:AR$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E1379)=\"\", AR1380, INDEX('TAB input'!AS$180:AS$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E1379)=\"\", AS1380, INDEX('TAB input'!AT$180:AT$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E1379)=\"\", AT1380, INDEX('TAB input'!AU$180:AU$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E1379)=\"\", AU1380, INDEX('TAB input'!AV$180:AV$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E1379)=\"\", AV1380, INDEX('TAB input'!AW$180:AW$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E1379)=\"\", AW1380, INDEX('TAB input'!AX$180:AX$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E1379)=\"\", AX1380, INDEX('TAB input'!AY$180:AY$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E1379)=\"\", AY1380, INDEX('TAB input'!AZ$180:AZ$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E1379)=\"\", AZ1380, INDEX('TAB input'!BA$180:BA$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E1379)=\"\", BA1380, INDEX('TAB input'!BB$180:BB$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E1379)=\"\", BB1380, INDEX('TAB input'!BC$180:BC$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E1379)=\"\", BC1380, INDEX('TAB input'!BD$180:BD$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E1379)=\"\", BD1380, INDEX('TAB input'!BE$180:BE$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E1379)=\"\", BE1380, INDEX('TAB input'!BF$180:BF$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E1379)=\"\", BF1380, INDEX('TAB input'!BG$180:BG$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E1379)=\"\", BG1380, INDEX('TAB input'!BH$180:BH$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E1379)=\"\", BH1380, INDEX('TAB input'!BI$180:BI$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E1379)=\"\", BI1380, INDEX('TAB input'!BJ$180:BJ$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E1379)=\"\", BJ1380, INDEX('TAB input'!BK$180:BK$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E1379)=\"\", BK1380, INDEX('TAB input'!BL$180:BL$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E1379)=\"\", BL1380, INDEX('TAB input'!BM$180:BM$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E1379)=\"\", BM1380, INDEX('TAB input'!BN$180:BN$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E1379)=\"\", BN1380, INDEX('TAB input'!BO$180:BO$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E1379)=\"\", BO1380, INDEX('TAB input'!BP$180:BP$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E1379)=\"\", BP1380, INDEX('TAB input'!BQ$180:BQ$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E1379)=\"\", BQ1380, INDEX('TAB input'!BR$180:BR$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E1379)=\"\", BR1380, INDEX('TAB input'!BS$180:BS$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E1379)=\"\", BS1380, INDEX('TAB input'!BT$180:BT$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E1379)=\"\", BT1380, INDEX('TAB input'!BU$180:BU$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E1379)=\"\", BU1380, INDEX('TAB input'!BV$180:BV$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E1379)=\"\", BV1380, INDEX('TAB input'!BW$180:BW$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E1379)=\"\", BW1380, INDEX('TAB input'!BX$180:BX$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E1379)=\"\", BX1380, INDEX('TAB input'!BY$180:BY$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E1379)=\"\", BY1380, INDEX('TAB input'!BZ$180:BZ$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E1379)=\"\", BZ1380, INDEX('TAB input'!CA$180:CA$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E1379)=\"\", CA1380, INDEX('TAB input'!CB$180:CB$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E1379)=\"\", CB1380, INDEX('TAB input'!CC$180:CC$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E1379)=\"\", CC1380, INDEX('TAB input'!CD$180:CD$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E1379)=\"\", CD1380, INDEX('TAB input'!CE$180:CE$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E1379)=\"\", CE1380, INDEX('TAB input'!CF$180:CF$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E1379)=\"\", CF1380, INDEX('TAB input'!CG$180:CG$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E1379)=\"\", CG1380, INDEX('TAB input'!CH$180:CH$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E1379)=\"\", CH1380, INDEX('TAB input'!CI$180:CI$229, $E1379))","v":5},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E1379)=\"\", CI1380, INDEX('TAB input'!CJ$180:CJ$229, $E1379))","v":5}]
[null,null,null,null,null,"RAB standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1379)=0, G1381, INDEX('TAB input'!H$233:H$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1379)=0, H1381, INDEX('TAB input'!I$233:I$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1379)=0, I1381, INDEX('TAB input'!J$233:J$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1379)=0, J1381, INDEX('TAB input'!K$233:K$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1379)=0, K1381, INDEX('TAB input'!L$233:L$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1379)=0, L1381, INDEX('TAB input'!M$233:M$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1379)=0, M1381, INDEX('TAB input'!N$233:N$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1379)=0, N1381, INDEX('TAB input'!O$233:O$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1379)=0, O1381, INDEX('TAB input'!P$233:P$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1379)=0, P1381, INDEX('TAB input'!Q$233:Q$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1379)=0, Q1381, INDEX('TAB input'!R$233:R$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1379)=0, R1381, INDEX('TAB input'!S$233:S$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1379)=0, S1381, INDEX('TAB input'!T$233:T$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1379)=0, T1381, INDEX('TAB input'!U$233:U$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1379)=0, U1381, INDEX('TAB input'!V$233:V$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1379)=0, V1381, INDEX('TAB input'!W$233:W$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1379)=0, W1381, INDEX('TAB input'!X$233:X$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1379)=0, X1381, INDEX('TAB input'!Y$233:Y$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1379)=0, Y1381, INDEX('TAB input'!Z$233:Z$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1379)=0, Z1381, INDEX('TAB input'!AA$233:AA$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1379)=0, AA1381, INDEX('TAB input'!AB$233:AB$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1379)=0, AB1381, INDEX('TAB input'!AC$233:AC$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1379)=0, AC1381, INDEX('TAB input'!AD$233:AD$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1379)=0, AD1381, INDEX('TAB input'!AE$233:AE$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1379)=0, AE1381, INDEX('TAB input'!AF$233:AF$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1379)=0, AF1381, INDEX('TAB input'!AG$233:AG$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1379)=0, AG1381, INDEX('TAB input'!AH$233:AH$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1379)=0, AH1381, INDEX('TAB input'!AI$233:AI$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1379)=0, AI1381, INDEX('TAB input'!AJ$233:AJ$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1379)=0, AJ1381, INDEX('TAB input'!AK$233:AK$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1379)=0, AK1381, INDEX('TAB input'!AL$233:AL$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1379)=0, AL1381, INDEX('TAB input'!AM$233:AM$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1379)=0, AM1381, INDEX('TAB input'!AN$233:AN$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1379)=0, AN1381, INDEX('TAB input'!AO$233:AO$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1379)=0, AO1381, INDEX('TAB input'!AP$233:AP$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1379)=0, AP1381, INDEX('TAB input'!AQ$233:AQ$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1379)=0, AQ1381, INDEX('TAB input'!AR$233:AR$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1379)=0, AR1381, INDEX('TAB input'!AS$233:AS$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1379)=0, AS1381, INDEX('TAB input'!AT$233:AT$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1379)=0, AT1381, INDEX('TAB input'!AU$233:AU$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1379)=0, AU1381, INDEX('TAB input'!AV$233:AV$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1379)=0, AV1381, INDEX('TAB input'!AW$233:AW$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1379)=0, AW1381, INDEX('TAB input'!AX$233:AX$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1379)=0, AX1381, INDEX('TAB input'!AY$233:AY$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1379)=0, AY1381, INDEX('TAB input'!AZ$233:AZ$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1379)=0, AZ1381, INDEX('TAB input'!BA$233:BA$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1379)=0, BA1381, INDEX('TAB input'!BB$233:BB$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1379)=0, BB1381, INDEX('TAB input'!BC$233:BC$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1379)=0, BC1381, INDEX('TAB input'!BD$233:BD$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1379)=0, BD1381, INDEX('TAB input'!BE$233:BE$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1379)=0, BE1381, INDEX('TAB input'!BF$233:BF$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1379)=0, BF1381, INDEX('TAB input'!BG$233:BG$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1379)=0, BG1381, INDEX('TAB input'!BH$233:BH$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1379)=0, BH1381, INDEX('TAB input'!BI$233:BI$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1379)=0, BI1381, INDEX('TAB input'!BJ$233:BJ$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1379)=0, BJ1381, INDEX('TAB input'!BK$233:BK$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1379)=0, BK1381, INDEX('TAB input'!BL$233:BL$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1379)=0, BL1381, INDEX('TAB input'!BM$233:BM$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1379)=0, BM1381, INDEX('TAB input'!BN$233:BN$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1379)=0, BN1381, INDEX('TAB input'!BO$233:BO$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1379)=0, BO1381, INDEX('TAB input'!BP$233:BP$282, $E1379))","v":35.668683632771511},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1379)=0, BP1381, INDEX('TAB input'!BQ$233:BQ$282, $E1379))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1379)=0, BQ1381, INDEX('TAB input'!BR$233:BR$282, $E1379))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1379)=0, BR1381, INDEX('TAB input'!BS$233:BS$282, $E1379))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1379)=0, BS1381, INDEX('TAB input'!BT$233:BT$282, $E1379))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1379)=0, BT1381, INDEX('TAB input'!BU$233:BU$282, $E1379))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E1379)=0, BU1381, INDEX('TAB input'!BV$233:BV$282, $E1379))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E1379)=0, BV1381, INDEX('TAB input'!BW$233:BW$282, $E1379))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E1379)=0, BW1381, INDEX('TAB input'!BX$233:BX$282, $E1379))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E1379)=0, BX1381, INDEX('TAB input'!BY$233:BY$282, $E1379))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E1379)=0, BY1381, INDEX('TAB input'!BZ$233:BZ$282, $E1379))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E1379)=0, BZ1381, INDEX('TAB input'!CA$233:CA$282, $E1379))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E1379)=0, CA1381, INDEX('TAB input'!CB$233:CB$282, $E1379))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E1379)=0, CB1381, INDEX('TAB input'!CC$233:CC$282, $E1379))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E1379)=0, CC1381, INDEX('TAB input'!CD$233:CD$282, $E1379))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E1379)=0, CD1381, INDEX('TAB input'!CE$233:CE$282, $E1379))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E1379)=0, CE1381, INDEX('TAB input'!CF$233:CF$282, $E1379))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E1379)=0, CF1381, INDEX('TAB input'!CG$233:CG$282, $E1379))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E1379)=0, CG1381, INDEX('TAB input'!CH$233:CH$282, $E1379))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E1379)=0, CH1381, INDEX('TAB input'!CI$233:CI$282, $E1379))","v":{"$error":"#N/A"}},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E1379)=0, CI1381, INDEX('TAB input'!CJ$233:CJ$282, $E1379))","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E1379)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E1379)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E1379)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - RAB (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E1379)","v":{"$error":"#N/A"}},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E1379)","v":{"$error":"#N/A"}}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":0},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$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$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!G$446:G$495, $E1379)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E1379)=\"\", G1387, INDEX('TAB input'!H$446:H$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E1379)=\"\", H1387, INDEX('TAB input'!I$446:I$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E1379)=\"\", I1387, INDEX('TAB input'!J$446:J$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E1379)=\"\", J1387, INDEX('TAB input'!K$446:K$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E1379)=\"\", K1387, INDEX('TAB input'!L$446:L$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E1379)=\"\", L1387, INDEX('TAB input'!M$446:M$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E1379)=\"\", M1387, INDEX('TAB input'!N$446:N$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E1379)=\"\", N1387, INDEX('TAB input'!O$446:O$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E1379)=\"\", O1387, INDEX('TAB input'!P$446:P$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E1379)=\"\", P1387, INDEX('TAB input'!Q$446:Q$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E1379)=\"\", Q1387, INDEX('TAB input'!R$446:R$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E1379)=\"\", R1387, INDEX('TAB input'!S$446:S$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E1379)=\"\", S1387, INDEX('TAB input'!T$446:T$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E1379)=\"\", T1387, INDEX('TAB input'!U$446:U$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E1379)=\"\", U1387, INDEX('TAB input'!V$446:V$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E1379)=\"\", V1387, INDEX('TAB input'!W$446:W$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E1379)=\"\", W1387, INDEX('TAB input'!X$446:X$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E1379)=\"\", X1387, INDEX('TAB input'!Y$446:Y$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E1379)=\"\", Y1387, INDEX('TAB input'!Z$446:Z$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E1379)=\"\", Z1387, INDEX('TAB input'!AA$446:AA$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E1379)=\"\", AA1387, INDEX('TAB input'!AB$446:AB$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E1379)=\"\", AB1387, INDEX('TAB input'!AC$446:AC$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E1379)=\"\", AC1387, INDEX('TAB input'!AD$446:AD$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E1379)=\"\", AD1387, INDEX('TAB input'!AE$446:AE$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E1379)=\"\", AE1387, INDEX('TAB input'!AF$446:AF$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E1379)=\"\", AF1387, INDEX('TAB input'!AG$446:AG$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E1379)=\"\", AG1387, INDEX('TAB input'!AH$446:AH$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E1379)=\"\", AH1387, INDEX('TAB input'!AI$446:AI$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E1379)=\"\", AI1387, INDEX('TAB input'!AJ$446:AJ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E1379)=\"\", AJ1387, INDEX('TAB input'!AK$446:AK$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E1379)=\"\", AK1387, INDEX('TAB input'!AL$446:AL$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E1379)=\"\", AL1387, INDEX('TAB input'!AM$446:AM$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E1379)=\"\", AM1387, INDEX('TAB input'!AN$446:AN$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E1379)=\"\", AN1387, INDEX('TAB input'!AO$446:AO$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E1379)=\"\", AO1387, INDEX('TAB input'!AP$446:AP$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E1379)=\"\", AP1387, INDEX('TAB input'!AQ$446:AQ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E1379)=\"\", AQ1387, INDEX('TAB input'!AR$446:AR$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E1379)=\"\", AR1387, INDEX('TAB input'!AS$446:AS$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E1379)=\"\", AS1387, INDEX('TAB input'!AT$446:AT$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E1379)=\"\", AT1387, INDEX('TAB input'!AU$446:AU$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E1379)=\"\", AU1387, INDEX('TAB input'!AV$446:AV$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E1379)=\"\", AV1387, INDEX('TAB input'!AW$446:AW$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E1379)=\"\", AW1387, INDEX('TAB input'!AX$446:AX$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E1379)=\"\", AX1387, INDEX('TAB input'!AY$446:AY$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E1379)=\"\", AY1387, INDEX('TAB input'!AZ$446:AZ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E1379)=\"\", AZ1387, INDEX('TAB input'!BA$446:BA$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E1379)=\"\", BA1387, INDEX('TAB input'!BB$446:BB$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E1379)=\"\", BB1387, INDEX('TAB input'!BC$446:BC$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E1379)=\"\", BC1387, INDEX('TAB input'!BD$446:BD$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E1379)=\"\", BD1387, INDEX('TAB input'!BE$446:BE$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E1379)=\"\", BE1387, INDEX('TAB input'!BF$446:BF$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E1379)=\"\", BF1387, INDEX('TAB input'!BG$446:BG$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E1379)=\"\", BG1387, INDEX('TAB input'!BH$446:BH$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E1379)=\"\", BH1387, INDEX('TAB input'!BI$446:BI$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E1379)=\"\", BI1387, INDEX('TAB input'!BJ$446:BJ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E1379)=\"\", BJ1387, INDEX('TAB input'!BK$446:BK$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E1379)=\"\", BK1387, INDEX('TAB input'!BL$446:BL$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E1379)=\"\", BL1387, INDEX('TAB input'!BM$446:BM$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E1379)=\"\", BM1387, INDEX('TAB input'!BN$446:BN$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E1379)=\"\", BN1387, INDEX('TAB input'!BO$446:BO$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E1379)=\"\", BO1387, INDEX('TAB input'!BP$446:BP$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E1379)=\"\", BP1387, INDEX('TAB input'!BQ$446:BQ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E1379)=\"\", BQ1387, INDEX('TAB input'!BR$446:BR$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E1379)=\"\", BR1387, INDEX('TAB input'!BS$446:BS$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E1379)=\"\", BS1387, INDEX('TAB input'!BT$446:BT$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E1379)=\"\", BT1387, INDEX('TAB input'!BU$446:BU$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E1379)=\"\", BU1387, INDEX('TAB input'!BV$446:BV$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E1379)=\"\", BV1387, INDEX('TAB input'!BW$446:BW$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E1379)=\"\", BW1387, INDEX('TAB input'!BX$446:BX$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E1379)=\"\", BX1387, INDEX('TAB input'!BY$446:BY$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E1379)=\"\", BY1387, INDEX('TAB input'!BZ$446:BZ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E1379)=\"\", BZ1387, INDEX('TAB input'!CA$446:CA$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E1379)=\"\", CA1387, INDEX('TAB input'!CB$446:CB$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E1379)=\"\", CB1387, INDEX('TAB input'!CC$446:CC$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E1379)=\"\", CC1387, INDEX('TAB input'!CD$446:CD$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E1379)=\"\", CD1387, INDEX('TAB input'!CE$446:CE$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E1379)=\"\", CE1387, INDEX('TAB input'!CF$446:CF$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E1379)=\"\", CF1387, INDEX('TAB input'!CG$446:CG$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E1379)=\"\", CG1387, INDEX('TAB input'!CH$446:CH$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E1379)=\"\", CH1387, INDEX('TAB input'!CI$446:CI$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E1379)=\"\", CI1387, INDEX('TAB input'!CJ$446:CJ$495, $E1379))","v":"SL"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>H$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:G1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>G$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:G1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:G1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>I$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:H1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>H$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:H1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:H1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>J$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:I1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>I$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:I1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:I1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>K$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:J1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>J$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:J1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:J1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>L$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:K1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>K$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:K1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:K1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>M$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:L1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>L$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:L1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:L1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>N$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:M1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>M$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:M1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:M1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>O$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:N1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>N$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:N1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:N1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>P$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:O1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>O$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:O1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:O1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>Q$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:P1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>P$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:P1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:P1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>R$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Q1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>Q$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Q1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Q1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>S$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:R1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>R$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:R1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:R1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>T$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:S1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>S$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:S1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:S1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>U$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:T1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>T$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:T1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:T1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>V$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:U1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>U$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:U1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:U1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>W$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:V1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>V$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:V1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:V1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>X$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:W1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>W$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:W1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:W1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>Y$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:X1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>X$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:X1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:X1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>Z$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Y1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>Y$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Y1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Y1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AA$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Z1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>Z$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Z1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Z1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AB$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AA1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AA$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AA1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AA1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AC$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AB1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AB$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AB1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AB1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AD$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AC1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AC$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AC1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AC1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AE$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AD1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AD$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AD1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AD1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AF$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AE1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AE$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AE1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AE1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AG$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AF1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AF$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AF1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AF1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AH$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AG1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AG$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AG1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AG1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AI$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AH1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AH$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AH1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AH1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AJ$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AI1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AI$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AI1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AI1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AK$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AJ1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AJ$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AJ1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AJ1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AL$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AK1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AK$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AK1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AK1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AM$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AL1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AL$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AL1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AL1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AN$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AM1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AM$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AM1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AM1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AO$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AN1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AN$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AN1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AN1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AP$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AO1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AO$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AO1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AO1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AQ$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AP1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AP$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AP1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AP1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AR$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AQ1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AQ$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AQ1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AQ1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AS$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AR1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AR$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AR1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AR1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AT$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AS1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AS$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AS1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AS1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AU$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AT1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AT$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AT1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AT1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AV$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AU1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AU$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AU1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AU1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AW$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AV1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AV$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AV1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AV1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AX$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AW1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AW$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AW1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AW1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AY$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AX1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AX$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AX1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AX1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AZ$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AY1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AY$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AY1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AY1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BA$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AZ1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AZ$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AZ1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AZ1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BB$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BA1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BA$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BA1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BA1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BC$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BB1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BB$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BB1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BB1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BD$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BC1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BC$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BC1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BC1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BE$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BD1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BD$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BD1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BD1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BF$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BE1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BE$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BE1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BE1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BG$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BF1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BF$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BF1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BF1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BH$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BG1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BG$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BG1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BG1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BI$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BH1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BH$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BH1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BH1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BJ$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BI1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BI$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BI1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BI1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BK$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BJ1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BJ$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BJ1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BJ1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BL$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BK1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BK$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BK1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BK1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BM$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BL1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BL$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BL1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BL1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BN$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BM1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BM$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BM1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BM1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BO$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BN1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BN$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BN1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BN1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BP$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BO1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BO$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BO1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BO1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BQ$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BP1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BP$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BP1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BP1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BR$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BQ1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BQ$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BQ1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BQ1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BS$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BR1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BR$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BR1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BR1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BT$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BS1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BS$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BS1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BS1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BU$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BT1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BT$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BT1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BT1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BV$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BU1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BU$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BU1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BU1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BW$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BV1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BV$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BV1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BV1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BX$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BW1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BW$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BW1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BW1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BY$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BX1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BX$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BX1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BX1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BZ$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BY1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BY$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BY1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BY1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CA$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BZ1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BZ$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BZ1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BZ1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CB$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CA1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CA$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CA1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CA1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CC$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CB1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CB$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CB1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CB1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CD$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CC1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CC$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CC1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CC1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CE$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CD1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CD$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CD1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CD1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CF$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CE1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CE$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CE1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CE1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CG$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CF1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CF$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CF1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CF1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CH$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CG1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CG$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CG1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CG1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CI$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CH1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CH$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CH1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CH1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CJ$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CI1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CI$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CI1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CI1390))))","v":0}]
[null,null,null,null,{"$f":"E1390+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1391)","v":"Depreciation of net capex 2022-23"},null,null,{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>I$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:H1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>H$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:H1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:H1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>J$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:I1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>I$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:I1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:I1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>K$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:J1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>J$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:J1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:J1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>L$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:K1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>K$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:K1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:K1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>M$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:L1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>L$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:L1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:L1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>N$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:M1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>M$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:M1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:M1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>O$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:N1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>N$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:N1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:N1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>P$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:O1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>O$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:O1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:O1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>Q$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:P1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>P$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:P1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:P1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>R$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Q1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>Q$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Q1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Q1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>S$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:R1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>R$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:R1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:R1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>T$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:S1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>S$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:S1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:S1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>U$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:T1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>T$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:T1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:T1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>V$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:U1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>U$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:U1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:U1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>W$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:V1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>V$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:V1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:V1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>X$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:W1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>W$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:W1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:W1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>Y$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:X1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>X$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:X1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:X1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>Z$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Y1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>Y$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Y1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Y1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AA$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Z1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>Z$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Z1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Z1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AB$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AA1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AA$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AA1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AA1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AC$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AB1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AB$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AB1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AB1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AD$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AC1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AC$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AC1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AC1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AE$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AD1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AD$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AD1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AD1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AF$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AE1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AE$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AE1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AE1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AG$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AF1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AF$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AF1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AF1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AH$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AG1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AG$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AG1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AG1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AI$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AH1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AH$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AH1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AH1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AJ$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AI1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AI$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AI1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AI1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AK$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AJ1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AJ$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AJ1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AJ1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AL$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AK1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AK$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AK1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AK1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AM$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AL1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AL$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AL1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AL1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AN$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AM1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AM$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AM1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AM1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AO$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AN1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AN$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AN1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AN1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AP$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AO1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AO$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AO1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AO1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AQ$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AP1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AP$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AP1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AP1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AR$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AQ1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AQ$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AQ1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AQ1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AS$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AR1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AR$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AR1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AR1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AT$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AS1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AS$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AS1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AS1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AU$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AT1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AT$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AT1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AT1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AV$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AU1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AU$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AU1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AU1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AW$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AV1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AV$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AV1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AV1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AX$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AW1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AW$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AW1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AW1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AY$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AX1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AX$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AX1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AX1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AZ$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AY1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AY$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AY1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AY1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BA$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AZ1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AZ$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AZ1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AZ1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BB$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BA1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BA$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BA1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BA1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BC$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BB1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BB$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BB1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BB1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BD$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BC1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BC$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BC1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BC1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BE$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BD1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BD$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BD1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BD1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BF$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BE1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BE$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BE1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BE1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BG$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BF1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BF$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BF1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BF1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BH$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BG1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BG$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BG1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BG1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BI$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BH1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BH$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BH1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BH1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BJ$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BI1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BI$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BI1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BI1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BK$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BJ1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BJ$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BJ1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BJ1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BL$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BK1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BK$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BK1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BK1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BM$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BL1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BL$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BL1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BL1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BN$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BM1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BM$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BM1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BM1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BO$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BN1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BN$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BN1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BN1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BP$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BO1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BO$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BO1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BO1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BQ$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BP1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BP$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BP1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BP1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BR$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BQ1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BQ$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BQ1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BQ1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BS$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BR1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BR$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BR1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BR1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BT$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BS1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BS$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BS1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BS1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BU$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BT1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BT$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BT1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BT1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BV$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BU1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BU$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BU1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BU1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BW$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BV1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BV$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BV1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BV1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BX$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BW1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BW$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BW1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BW1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BY$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BX1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BX$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BX1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BX1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BZ$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BY1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BY$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BY1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BY1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CA$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BZ1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BZ$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BZ1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BZ1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CB$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CA1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CA$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CA1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CA1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CC$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CB1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CB$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CB1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CB1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CD$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CC1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CC$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CC1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CC1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CE$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CD1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CD$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CD1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CD1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CF$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CE1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CE$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CE1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CE1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CG$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CF1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CF$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CF1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CF1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CH$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CG1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CG$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CG1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CG1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CI$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CH1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CH$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CH1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CH1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CJ$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CI1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CI$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CI1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CI1391))))","v":0}]
[null,null,null,null,{"$f":"E1391+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1392)","v":"Depreciation of net capex 2023-24"},null,null,null,{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>J$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:I1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>I$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:I1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:I1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>K$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:J1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>J$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:J1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:J1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>L$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:K1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>K$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:K1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:K1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>M$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:L1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>L$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:L1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:L1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>N$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:M1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>M$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:M1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:M1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>O$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:N1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>N$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:N1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:N1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>P$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:O1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>O$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:O1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:O1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>Q$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:P1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>P$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:P1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:P1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>R$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Q1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>Q$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Q1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Q1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>S$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:R1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>R$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:R1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:R1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>T$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:S1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>S$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:S1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:S1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>U$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:T1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>T$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:T1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:T1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>V$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:U1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>U$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:U1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:U1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>W$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:V1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>V$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:V1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:V1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>X$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:W1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>W$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:W1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:W1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>Y$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:X1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>X$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:X1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:X1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>Z$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Y1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>Y$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Y1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Y1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AA$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Z1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>Z$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Z1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Z1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AB$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AA1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AA$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AA1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AA1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AC$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AB1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AB$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AB1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AB1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AD$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AC1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AC$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AC1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AC1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AE$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AD1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AD$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AD1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AD1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AF$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AE1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AE$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AE1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AE1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AG$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AF1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AF$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AF1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AF1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AH$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AG1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AG$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AG1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AG1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AI$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AH1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AH$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AH1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AH1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AJ$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AI1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AI$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AI1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AI1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AK$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AJ1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AJ$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AJ1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AJ1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AL$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AK1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AK$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AK1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AK1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AM$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AL1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AL$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AL1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AL1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AN$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AM1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AM$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AM1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AM1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AO$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AN1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AN$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AN1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AN1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AP$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AO1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AO$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AO1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AO1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AQ$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AP1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AP$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AP1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AP1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AR$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AQ1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AQ$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AQ1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AQ1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AS$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AR1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AR$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AR1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AR1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AT$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AS1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AS$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AS1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AS1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AU$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AT1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AT$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AT1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AT1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AV$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AU1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AU$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AU1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AU1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AW$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AV1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AV$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AV1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AV1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AX$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AW1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AW$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AW1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AW1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AY$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AX1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AX$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AX1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AX1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AZ$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AY1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AY$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AY1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AY1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BA$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AZ1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AZ$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AZ1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AZ1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BB$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BA1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BA$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BA1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BA1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BC$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BB1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BB$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BB1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BB1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BD$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BC1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BC$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BC1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BC1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BE$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BD1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BD$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BD1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BD1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BF$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BE1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BE$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BE1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BE1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BG$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BF1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BF$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BF1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BF1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BH$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BG1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BG$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BG1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BG1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BI$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BH1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BH$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BH1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BH1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BJ$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BI1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BI$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BI1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BI1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BK$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BJ1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BJ$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BJ1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BJ1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BL$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BK1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BK$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BK1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BK1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BM$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BL1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BL$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BL1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BL1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BN$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BM1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BM$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BM1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BM1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BO$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BN1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BN$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BN1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BN1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BP$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BO1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BO$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BO1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BO1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BQ$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BP1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BP$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BP1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BP1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BR$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BQ1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BQ$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BQ1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BQ1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BS$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BR1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BR$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BR1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BR1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BT$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BS1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BS$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BS1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BS1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BU$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BT1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BT$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BT1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BT1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BV$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BU1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BU$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BU1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BU1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BW$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BV1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BV$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BV1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BV1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BX$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BW1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BW$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BW1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BW1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BY$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BX1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BX$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BX1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BX1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BZ$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BY1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BY$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BY1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BY1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CA$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BZ1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BZ$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BZ1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BZ1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CB$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CA1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CA$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CA1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CA1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CC$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CB1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CB$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CB1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CB1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CD$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CC1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CC$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CC1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CC1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CE$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CD1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CD$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CD1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CD1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CF$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CE1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CE$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CE1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CE1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CG$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CF1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CF$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CF1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CF1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CH$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CG1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CG$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CG1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CG1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CI$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CH1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CH$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CH1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CH1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CJ$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CI1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CI$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CI1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CI1392))))","v":0}]
[null,null,null,null,{"$f":"E1392+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1393)","v":"Depreciation of net capex 2024-25"},null,null,null,null,{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>K$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:J1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>J$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:J1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:J1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>L$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:K1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>K$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:K1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:K1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>M$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:L1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>L$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:L1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:L1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>N$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:M1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>M$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:M1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:M1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>O$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:N1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>N$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:N1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:N1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>P$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:O1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>O$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:O1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:O1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>Q$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:P1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>P$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:P1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:P1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>R$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Q1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>Q$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Q1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Q1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>S$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:R1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>R$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:R1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:R1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>T$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:S1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>S$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:S1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:S1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>U$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:T1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>T$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:T1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:T1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>V$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:U1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>U$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:U1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:U1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>W$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:V1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>V$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:V1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:V1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>X$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:W1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>W$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:W1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:W1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>Y$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:X1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>X$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:X1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:X1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>Z$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Y1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>Y$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Y1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Y1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AA$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Z1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>Z$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Z1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Z1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AB$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AA1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AA$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AA1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AA1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AC$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AB1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AB$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AB1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AB1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AD$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AC1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AC$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AC1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AC1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AE$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AD1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AD$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AD1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AD1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AF$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AE1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AE$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AE1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AE1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AG$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AF1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AF$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AF1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AF1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AH$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AG1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AG$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AG1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AG1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AI$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AH1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AH$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AH1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AH1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AJ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AI1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AI$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AI1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AI1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AK$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AJ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AJ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AJ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AJ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AL$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AK1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AK$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AK1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AK1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AM$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AL1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AL$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AL1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AL1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AN$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AM1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AM$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AM1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AM1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AO$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AN1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AN$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AN1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AN1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AP$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AO1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AO$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AO1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AO1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AQ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AP1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AP$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AP1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AP1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AR$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AQ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AQ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AQ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AQ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AS$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AR1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AR$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AR1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AR1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AT$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AS1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AS$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AS1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AS1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AU$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AT1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AT$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AT1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AT1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AV$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AU1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AU$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AU1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AU1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AW$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AV1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AV$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AV1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AV1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AX$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AW1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AW$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AW1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AW1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AY$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AX1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AX$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AX1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AX1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AZ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AY1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AY$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AY1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AY1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BA$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AZ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AZ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AZ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AZ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BB$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BA1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BA$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BA1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BA1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BC$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BB1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BB$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BB1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BB1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BD$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BC1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BC$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BC1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BC1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BE$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BD1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BD$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BD1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BD1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BF$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BE1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BE$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BE1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BE1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BG$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BF1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BF$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BF1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BF1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BH$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BG1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BG$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BG1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BG1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BI$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BH1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BH$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BH1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BH1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BJ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BI1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BI$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BI1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BI1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BK$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BJ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BJ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BJ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BJ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BL$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BK1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BK$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BK1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BK1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BM$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BL1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BL$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BL1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BL1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BN$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BM1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BM$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BM1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BM1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BO$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BN1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BN$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BN1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BN1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BP$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BO1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BO$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BO1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BO1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BQ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BP1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BP$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BP1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BP1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BR$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BQ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BQ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BQ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BQ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BS$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BR1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BR$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BR1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BR1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BT$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BS1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BS$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BS1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BS1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BU$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BT1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BT$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BT1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BT1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BV$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BU1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BU$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BU1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BU1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BW$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BV1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BV$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BV1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BV1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BX$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BW1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BW$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BW1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BW1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BY$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BX1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BX$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BX1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BX1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BZ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BY1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BY$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BY1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BY1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CA$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BZ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BZ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BZ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BZ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CB$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CA1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CA$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CA1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CA1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CC$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CB1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CB$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CB1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CB1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CD$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CC1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CC$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CC1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CC1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CE$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CD1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CD$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CD1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CD1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CF$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CE1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CE$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CE1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CE1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CG$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CF1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CF$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CF1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CF1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CH$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CG1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CG$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CG1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CG1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CI$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CH1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CH$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CH1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CH1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CJ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CI1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CI$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CI1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CI1393))))","v":0}]
[null,null,null,null,{"$f":"E1393+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1394)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>L$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:K1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>K$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:K1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:K1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>M$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:L1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>L$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:L1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:L1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>N$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:M1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>M$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:M1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:M1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>O$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:N1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>N$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:N1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:N1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>P$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:O1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>O$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:O1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:O1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>Q$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:P1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>P$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:P1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:P1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>R$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Q1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>Q$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Q1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Q1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>S$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:R1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>R$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:R1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:R1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>T$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:S1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>S$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:S1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:S1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>U$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:T1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>T$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:T1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:T1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>V$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:U1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>U$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:U1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:U1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>W$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:V1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>V$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:V1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:V1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>X$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:W1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>W$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:W1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:W1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>Y$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:X1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>X$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:X1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:X1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>Z$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Y1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>Y$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Y1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Y1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AA$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Z1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>Z$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Z1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Z1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AB$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AA1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AA$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AA1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AA1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AC$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AB1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AB$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AB1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AB1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AD$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AC1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AC$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AC1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AC1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AE$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AD1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AD$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AD1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AD1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AF$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AE1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AE$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AE1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AE1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AG$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AF1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AF$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AF1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AF1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AH$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AG1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AG$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AG1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AG1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AI$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AH1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AH$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AH1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AH1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AJ$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AI1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AI$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AI1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AI1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AK$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AJ1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AJ$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AJ1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AJ1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AL$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AK1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AK$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AK1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AK1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AM$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AL1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AL$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AL1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AL1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AN$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AM1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AM$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AM1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AM1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AO$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AN1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AN$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AN1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AN1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AP$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AO1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AO$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AO1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AO1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AQ$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AP1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AP$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AP1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AP1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AR$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AQ1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AQ$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AQ1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AQ1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AS$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AR1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AR$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AR1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AR1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AT$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AS1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AS$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AS1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AS1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AU$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AT1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AT$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AT1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AT1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AV$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AU1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AU$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AU1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AU1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AW$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AV1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AV$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AV1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AV1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AX$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AW1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AW$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AW1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AW1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AY$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AX1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AX$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AX1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AX1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AZ$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AY1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AY$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AY1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AY1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BA$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AZ1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AZ$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AZ1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AZ1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BB$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BA1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BA$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BA1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BA1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BC$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BB1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BB$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BB1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BB1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BD$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BC1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BC$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BC1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BC1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BE$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BD1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BD$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BD1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BD1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BF$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BE1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BE$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BE1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BE1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BG$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BF1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BF$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BF1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BF1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BH$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BG1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BG$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BG1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BG1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BI$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BH1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BH$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BH1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BH1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BJ$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BI1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BI$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BI1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BI1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BK$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BJ1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BJ$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BJ1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BJ1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BL$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BK1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BK$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BK1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BK1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BM$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BL1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BL$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BL1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BL1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BN$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BM1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BM$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BM1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BM1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BO$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BN1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BN$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BN1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BN1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BP$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BO1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BO$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BO1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BO1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BQ$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BP1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BP$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BP1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BP1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BR$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BQ1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BQ$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BQ1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BQ1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BS$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BR1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BR$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BR1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BR1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BT$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BS1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BS$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BS1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BS1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BU$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BT1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BT$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BT1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BT1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BV$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BU1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BU$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BU1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BU1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BW$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BV1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BV$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BV1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BV1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BX$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BW1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BW$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BW1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BW1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BY$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BX1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BX$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BX1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BX1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BZ$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BY1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BY$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BY1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BY1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CA$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BZ1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BZ$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BZ1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BZ1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CB$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CA1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CA$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CA1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CA1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CC$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CB1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CB$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CB1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CB1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CD$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CC1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CC$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CC1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CC1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CE$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CD1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CD$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CD1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CD1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CF$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CE1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CE$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CE1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CE1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CG$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CF1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CF$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CF1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CF1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CH$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CG1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CG$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CG1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CG1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CI$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CH1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CH$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CH1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CH1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CJ$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CI1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CI$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CI1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CI1394))))","v":0}]
[null,null,null,null,{"$f":"E1394+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1395)","v":"Depreciation of net capex 2026-27"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>M$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:L1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>L$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:L1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:L1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>N$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:M1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>M$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:M1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:M1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>O$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:N1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>N$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:N1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:N1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>P$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:O1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>O$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:O1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:O1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>Q$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:P1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>P$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:P1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:P1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>R$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Q1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>Q$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Q1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Q1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>S$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:R1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>R$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:R1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:R1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>T$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:S1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>S$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:S1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:S1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>U$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:T1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>T$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:T1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:T1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>V$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:U1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>U$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:U1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:U1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>W$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:V1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>V$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:V1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:V1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>X$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:W1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>W$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:W1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:W1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>Y$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:X1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>X$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:X1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:X1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>Z$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Y1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>Y$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Y1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Y1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AA$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Z1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>Z$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Z1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Z1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AB$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AA1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AA$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AA1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AA1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AC$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AB1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AB$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AB1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AB1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AD$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AC1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AC$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AC1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AC1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AE$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AD1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AD$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AD1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AD1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AF$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AE1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AE$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AE1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AE1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AG$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AF1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AF$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AF1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AF1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AH$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AG1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AG$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AG1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AG1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AI$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AH1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AH$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AH1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AH1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AJ$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AI1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AI$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AI1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AI1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AK$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AJ1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AJ$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AJ1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AJ1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AL$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AK1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AK$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AK1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AK1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AM$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AL1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AL$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AL1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AL1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AN$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AM1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AM$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AM1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AM1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AO$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AN1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AN$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AN1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AN1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AP$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AO1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AO$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AO1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AO1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AQ$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AP1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AP$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AP1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AP1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AR$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AQ1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AQ$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AQ1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AQ1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AS$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AR1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AR$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AR1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AR1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AT$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AS1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AS$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AS1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AS1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AU$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AT1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AT$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AT1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AT1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AV$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AU1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AU$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AU1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AU1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AW$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AV1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AV$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AV1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AV1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AX$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AW1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AW$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AW1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AW1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AY$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AX1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AX$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AX1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AX1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AZ$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AY1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AY$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AY1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AY1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BA$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AZ1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AZ$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AZ1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AZ1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BB$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BA1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BA$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BA1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BA1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BC$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BB1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BB$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BB1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BB1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BD$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BC1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BC$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BC1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BC1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BE$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BD1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BD$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BD1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BD1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BF$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BE1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BE$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BE1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BE1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BG$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BF1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BF$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BF1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BF1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BH$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BG1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BG$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BG1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BG1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BI$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BH1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BH$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BH1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BH1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BJ$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BI1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BI$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BI1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BI1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BK$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BJ1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BJ$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BJ1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BJ1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BL$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BK1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BK$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BK1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BK1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BM$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BL1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BL$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BL1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BL1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BN$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BM1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BM$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BM1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BM1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BO$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BN1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BN$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BN1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BN1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BP$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BO1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BO$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BO1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BO1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BQ$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BP1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BP$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BP1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BP1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BR$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BQ1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BQ$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BQ1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BQ1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BS$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BR1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BR$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BR1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BR1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BT$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BS1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BS$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BS1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BS1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BU$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BT1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BT$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BT1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BT1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BV$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BU1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BU$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BU1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BU1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BW$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BV1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BV$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BV1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BV1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BX$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BW1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BW$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BW1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BW1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BY$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BX1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BX$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BX1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BX1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BZ$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BY1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BY$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BY1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BY1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CA$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BZ1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BZ$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BZ1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BZ1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CB$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CA1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CA$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CA1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CA1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CC$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CB1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CB$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CB1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CB1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CD$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CC1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CC$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CC1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CC1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CE$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CD1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CD$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CD1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CD1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CF$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CE1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CE$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CE1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CE1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CG$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CF1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CF$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CF1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CF1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CH$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CG1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CG$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CG1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CG1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CI$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CH1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CH$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CH1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CH1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CJ$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CI1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CI$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CI1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CI1395))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1391)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>I$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:H1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>H$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:H1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:H1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>J$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:I1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>I$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:I1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:I1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>K$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:J1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>J$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:J1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:J1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>L$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:K1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>K$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:K1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:K1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>M$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:L1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>L$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:L1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:L1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>N$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:M1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>M$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:M1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:M1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>O$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:N1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>N$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:N1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:N1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>P$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:O1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>O$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:O1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:O1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>Q$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:P1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>P$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:P1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:P1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>R$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Q1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>Q$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Q1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Q1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>S$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:R1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>R$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:R1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:R1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>T$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:S1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>S$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:S1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:S1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>U$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:T1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>T$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:T1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:T1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>V$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:U1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>U$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:U1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:U1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>W$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:V1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>V$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:V1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:V1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>X$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:W1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>W$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:W1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:W1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>Y$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:X1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>X$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:X1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:X1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>Z$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Y1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>Y$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Y1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Y1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AA$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Z1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>Z$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Z1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Z1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AB$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AA1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AA$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AA1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AA1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AC$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AB1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AB$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AB1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AB1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AD$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AC1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AC$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AC1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AC1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AE$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AD1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AD$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AD1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AD1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AF$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AE1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AE$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AE1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AE1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AG$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AF1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AF$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AF1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AF1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AH$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AG1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AG$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AG1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AG1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AI$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AH1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AH$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AH1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AH1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AJ$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AI1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AI$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AI1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AI1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AK$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AJ1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AJ$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AJ1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AJ1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AL$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AK1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AK$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AK1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AK1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AM$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AL1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AL$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AL1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AL1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AN$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AM1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AM$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AM1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AM1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AO$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AN1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AN$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AN1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AN1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AP$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AO1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AO$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AO1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AO1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AQ$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AP1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AP$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AP1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AP1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AR$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AQ1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AQ$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AQ1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AQ1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AS$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AR1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AR$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AR1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AR1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AT$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AS1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AS$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AS1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AS1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AU$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AT1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AT$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AT1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AT1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AV$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AU1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AU$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AU1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AU1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AW$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AV1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AV$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AV1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AV1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AX$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AW1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AW$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AW1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AW1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AY$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AX1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AX$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AX1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AX1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AZ$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AY1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AY$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AY1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AY1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BA$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AZ1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AZ$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AZ1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AZ1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BB$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BA1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BA$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BA1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BA1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BC$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BB1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BB$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BB1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BB1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BD$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BC1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BC$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BC1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BC1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BE$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BD1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BD$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BD1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BD1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BF$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BE1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BE$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BE1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BE1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BG$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BF1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BF$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BF1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BF1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BH$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BG1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BG$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BG1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BG1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BI$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BH1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BH$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BH1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BH1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BJ$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BI1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BI$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BI1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BI1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BK$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BJ1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BJ$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BJ1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BJ1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BL$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BK1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BK$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BK1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BK1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BM$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BL1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BL$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BL1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BL1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BN$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BM1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BM$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BM1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BM1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BO$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BN1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BN$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BN1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BN1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BP$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BO1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BO$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BO1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BO1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BQ$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BP1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BP$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BP1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BP1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BR$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BQ1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BQ$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BQ1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BQ1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BS$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BR1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BR$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BR1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BR1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BT$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BS1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BS$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BS1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BS1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BU$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BT1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BT$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BT1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BT1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BV$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BU1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BU$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BU1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BU1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BW$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BV1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BV$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BV1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BV1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BX$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BW1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BW$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BW1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BW1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BY$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BX1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BX$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BX1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BX1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BZ$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BY1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BY$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BY1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BY1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CA$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BZ1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BZ$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BZ1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BZ1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CB$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CA1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CA$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CA1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CA1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CC$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CB1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CB$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CB1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CB1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CD$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CC1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CC$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CC1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CC1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CE$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CD1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CD$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CD1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CD1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CF$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CE1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CE$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CE1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CE1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CG$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CF1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CF$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CF1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CF1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CH$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CG1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CG$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CG1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CG1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CI$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CH1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CH$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CH1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CH1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CJ$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CI1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CI$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CI1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CI1398))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1392)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>J$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:I1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>I$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:I1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:I1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>K$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:J1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>J$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:J1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:J1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>L$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:K1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>K$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:K1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:K1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>M$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:L1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>L$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:L1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:L1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>N$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:M1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>M$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:M1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:M1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>O$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:N1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>N$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:N1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:N1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>P$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:O1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>O$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:O1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:O1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>Q$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:P1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>P$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:P1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:P1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>R$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Q1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>Q$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Q1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Q1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>S$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:R1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>R$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:R1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:R1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>T$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:S1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>S$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:S1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:S1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>U$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:T1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>T$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:T1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:T1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>V$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:U1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>U$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:U1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:U1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>W$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:V1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>V$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:V1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:V1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>X$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:W1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>W$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:W1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:W1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>Y$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:X1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>X$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:X1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:X1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>Z$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Y1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>Y$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Y1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Y1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AA$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Z1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>Z$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Z1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Z1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AB$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AA1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AA$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AA1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AA1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AC$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AB1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AB$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AB1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AB1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AD$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AC1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AC$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AC1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AC1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AE$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AD1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AD$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AD1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AD1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AF$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AE1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AE$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AE1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AE1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AG$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AF1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AF$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AF1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AF1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AH$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AG1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AG$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AG1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AG1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AI$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AH1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AH$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AH1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AH1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AJ$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AI1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AI$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AI1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AI1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AK$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AJ1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AJ$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AJ1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AJ1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AL$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AK1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AK$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AK1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AK1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AM$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AL1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AL$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AL1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AL1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AN$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AM1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AM$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AM1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AM1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AO$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AN1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AN$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AN1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AN1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AP$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AO1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AO$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AO1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AO1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AQ$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AP1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AP$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AP1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AP1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AR$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AQ1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AQ$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AQ1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AQ1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AS$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AR1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AR$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AR1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AR1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AT$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AS1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AS$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AS1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AS1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AU$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AT1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AT$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AT1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AT1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AV$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AU1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AU$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AU1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AU1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AW$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AV1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AV$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AV1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AV1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AX$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AW1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AW$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AW1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AW1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AY$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AX1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AX$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AX1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AX1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AZ$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AY1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AY$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AY1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AY1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BA$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AZ1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AZ$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AZ1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AZ1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BB$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BA1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BA$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BA1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BA1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BC$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BB1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BB$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BB1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BB1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BD$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BC1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BC$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BC1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BC1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BE$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BD1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BD$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BD1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BD1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BF$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BE1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BE$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BE1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BE1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BG$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BF1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BF$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BF1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BF1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BH$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BG1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BG$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BG1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BG1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BI$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BH1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BH$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BH1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BH1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BJ$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BI1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BI$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BI1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BI1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BK$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BJ1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BJ$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BJ1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BJ1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BL$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BK1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BK$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BK1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BK1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BM$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BL1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BL$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BL1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BL1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BN$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BM1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BM$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BM1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BM1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BO$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BN1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BN$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BN1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BN1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BP$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BO1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BO$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BO1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BO1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BQ$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BP1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BP$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BP1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BP1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BR$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BQ1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BQ$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BQ1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BQ1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BS$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BR1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BR$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BR1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BR1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BT$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BS1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BS$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BS1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BS1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BU$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BT1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BT$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BT1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BT1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BV$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BU1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BU$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BU1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BU1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BW$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BV1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BV$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BV1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BV1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BX$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BW1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BW$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BW1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BW1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BY$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BX1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BX$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BX1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BX1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BZ$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BY1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BY$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BY1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BY1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CA$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BZ1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BZ$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BZ1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BZ1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CB$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CA1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CA$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CA1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CA1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CC$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CB1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CB$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CB1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CB1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CD$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CC1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CC$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CC1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CC1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CE$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CD1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CD$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CD1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CD1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CF$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CE1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CE$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CE1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CE1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CG$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CF1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CF$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CF1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CF1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CH$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CG1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CG$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CG1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CG1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CI$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CH1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CH$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CH1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CH1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CJ$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CI1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CI$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CI1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CI1399))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1393)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>K$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:J1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>J$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:J1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:J1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>L$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:K1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>K$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:K1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:K1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>M$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:L1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>L$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:L1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:L1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>N$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:M1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>M$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:M1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:M1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>O$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:N1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>N$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:N1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:N1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>P$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:O1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>O$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:O1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:O1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>Q$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:P1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>P$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:P1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:P1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>R$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Q1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>Q$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Q1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Q1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>S$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:R1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>R$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:R1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:R1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>T$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:S1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>S$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:S1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:S1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>U$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:T1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>T$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:T1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:T1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>V$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:U1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>U$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:U1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:U1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>W$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:V1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>V$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:V1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:V1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>X$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:W1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>W$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:W1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:W1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>Y$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:X1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>X$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:X1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:X1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>Z$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Y1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>Y$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Y1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Y1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AA$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Z1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>Z$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Z1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Z1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AB$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AA1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AA$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AA1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AA1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AC$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AB1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AB$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AB1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AB1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AD$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AC1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AC$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AC1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AC1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AE$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AD1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AD$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AD1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AD1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AF$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AE1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AE$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AE1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AE1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AG$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AF1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AF$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AF1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AF1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AH$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AG1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AG$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AG1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AG1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AI$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AH1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AH$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AH1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AH1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AJ$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AI1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AI$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AI1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AI1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AK$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AJ1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AJ$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AJ1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AJ1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AL$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AK1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AK$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AK1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AK1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AM$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AL1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AL$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AL1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AL1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AN$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AM1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AM$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AM1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AM1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AO$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AN1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AN$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AN1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AN1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AP$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AO1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AO$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AO1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AO1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AQ$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AP1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AP$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AP1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AP1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AR$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AQ1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AQ$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AQ1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AQ1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AS$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AR1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AR$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AR1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AR1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AT$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AS1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AS$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AS1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AS1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AU$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AT1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AT$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AT1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AT1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AV$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AU1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AU$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AU1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AU1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AW$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AV1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AV$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AV1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AV1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AX$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AW1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AW$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AW1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AW1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AY$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AX1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AX$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AX1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AX1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AZ$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AY1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AY$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AY1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AY1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BA$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AZ1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AZ$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AZ1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AZ1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BB$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BA1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BA$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BA1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BA1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BC$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BB1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BB$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BB1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BB1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BD$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BC1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BC$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BC1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BC1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BE$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BD1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BD$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BD1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BD1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BF$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BE1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BE$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BE1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BE1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BG$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BF1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BF$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BF1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BF1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BH$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BG1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BG$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BG1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BG1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BI$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BH1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BH$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BH1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BH1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BJ$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BI1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BI$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BI1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BI1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BK$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BJ1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BJ$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BJ1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BJ1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BL$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BK1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BK$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BK1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BK1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BM$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BL1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BL$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BL1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BL1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BN$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BM1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BM$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BM1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BM1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BO$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BN1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BN$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BN1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BN1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BP$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BO1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BO$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BO1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BO1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BQ$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BP1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BP$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BP1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BP1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BR$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BQ1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BQ$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BQ1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BQ1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BS$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BR1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BR$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BR1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BR1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BT$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BS1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BS$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BS1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BS1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BU$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BT1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BT$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BT1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BT1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BV$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BU1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BU$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BU1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BU1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BW$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BV1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BV$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BV1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BV1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BX$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BW1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BW$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BW1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BW1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BY$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BX1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BX$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BX1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BX1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BZ$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BY1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BY$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BY1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BY1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CA$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BZ1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BZ$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BZ1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BZ1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CB$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CA1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CA$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CA1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CA1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CC$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CB1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CB$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CB1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CB1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CD$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CC1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CC$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CC1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CC1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CE$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CD1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CD$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CD1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CD1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CF$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CE1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CE$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CE1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CE1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CG$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CF1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CF$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CF1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CF1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CH$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CG1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CG$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CG1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CG1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CI$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CH1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CH$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CH1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CH1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CJ$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CI1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CI$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CI1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CI1400))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1394)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>L$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:K1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>K$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:K1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:K1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>M$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:L1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>L$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:L1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:L1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>N$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:M1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>M$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:M1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:M1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>O$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:N1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>N$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:N1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:N1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>P$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:O1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>O$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:O1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:O1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>Q$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:P1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>P$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:P1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:P1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>R$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Q1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>Q$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Q1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Q1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>S$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:R1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>R$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:R1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:R1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>T$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:S1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>S$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:S1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:S1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>U$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:T1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>T$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:T1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:T1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>V$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:U1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>U$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:U1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:U1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>W$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:V1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>V$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:V1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:V1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>X$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:W1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>W$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:W1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:W1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>Y$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:X1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>X$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:X1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:X1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>Z$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Y1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>Y$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Y1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Y1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AA$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Z1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>Z$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Z1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Z1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AB$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AA1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AA$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AA1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AA1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AC$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AB1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AB$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AB1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AB1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AD$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AC1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AC$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AC1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AC1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AE$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AD1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AD$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AD1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AD1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AF$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AE1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AE$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AE1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AE1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AG$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AF1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AF$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AF1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AF1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AH$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AG1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AG$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AG1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AG1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AI$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AH1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AH$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AH1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AH1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AJ$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AI1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AI$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AI1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AI1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AK$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AJ1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AJ$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AJ1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AJ1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AL$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AK1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AK$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AK1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AK1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AM$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AL1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AL$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AL1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AL1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AN$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AM1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AM$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AM1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AM1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AO$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AN1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AN$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AN1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AN1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AP$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AO1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AO$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AO1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AO1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AQ$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AP1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AP$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AP1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AP1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AR$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AQ1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AQ$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AQ1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AQ1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AS$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AR1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AR$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AR1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AR1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AT$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AS1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AS$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AS1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AS1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AU$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AT1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AT$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AT1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AT1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AV$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AU1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AU$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AU1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AU1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AW$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AV1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AV$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AV1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AV1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AX$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AW1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AW$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AW1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AW1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AY$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AX1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AX$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AX1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AX1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AZ$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AY1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AY$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AY1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AY1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BA$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AZ1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AZ$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AZ1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AZ1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BB$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BA1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BA$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BA1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BA1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BC$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BB1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BB$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BB1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BB1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BD$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BC1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BC$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BC1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BC1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BE$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BD1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BD$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BD1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BD1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BF$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BE1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BE$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BE1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BE1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BG$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BF1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BF$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BF1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BF1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BH$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BG1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BG$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BG1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BG1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BI$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BH1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BH$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BH1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BH1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BJ$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BI1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BI$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BI1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BI1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BK$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BJ1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BJ$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BJ1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BJ1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BL$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BK1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BK$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BK1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BK1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BM$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BL1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BL$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BL1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BL1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BN$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BM1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BM$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BM1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BM1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BO$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BN1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BN$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BN1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BN1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BP$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BO1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BO$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BO1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BO1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BQ$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BP1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BP$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BP1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BP1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BR$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BQ1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BQ$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BQ1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BQ1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BS$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BR1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BR$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BR1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BR1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BT$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BS1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BS$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BS1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BS1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BU$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BT1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BT$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BT1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BT1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BV$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BU1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BU$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BU1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BU1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BW$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BV1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BV$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BV1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BV1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BX$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BW1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BW$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BW1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BW1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BY$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BX1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BX$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BX1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BX1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BZ$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BY1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BY$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BY1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BY1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CA$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BZ1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BZ$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BZ1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BZ1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CB$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CA1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CA$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CA1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CA1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CC$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CB1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CB$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CB1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CB1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CD$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CC1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CC$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CC1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CC1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CE$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CD1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CD$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CD1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CD1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CF$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CE1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CE$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CE1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CE1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CG$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CF1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CF$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CF1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CF1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CH$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CG1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CG$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CG1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CG1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CI$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CH1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CH$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CH1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CH1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CJ$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CI1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CI$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CI1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CI1401))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1395)","v":"Depreciation of asset adjustments - TAB 2026-27"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>M$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:L1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>L$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:L1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:L1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>N$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:M1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>M$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:M1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:M1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>O$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:N1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>N$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:N1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:N1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>P$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:O1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>O$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:O1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:O1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>Q$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:P1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>P$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:P1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:P1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>R$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Q1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>Q$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Q1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Q1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>S$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:R1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>R$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:R1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:R1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>T$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:S1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>S$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:S1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:S1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>U$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:T1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>T$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:T1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:T1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>V$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:U1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>U$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:U1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:U1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>W$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:V1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>V$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:V1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:V1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>X$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:W1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>W$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:W1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:W1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>Y$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:X1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>X$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:X1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:X1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>Z$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Y1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>Y$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Y1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Y1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AA$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Z1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>Z$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Z1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Z1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AB$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AA1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AA$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AA1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AA1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AC$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AB1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AB$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AB1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AB1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AD$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AC1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AC$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AC1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AC1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AE$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AD1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AD$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AD1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AD1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AF$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AE1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AE$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AE1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AE1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AG$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AF1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AF$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AF1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AF1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AH$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AG1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AG$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AG1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AG1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AI$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AH1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AH$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AH1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AH1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AJ$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AI1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AI$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AI1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AI1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AK$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AJ1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AJ$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AJ1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AJ1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AL$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AK1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AK$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AK1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AK1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AM$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AL1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AL$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AL1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AL1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AN$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AM1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AM$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AM1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AM1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AO$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AN1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AN$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AN1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AN1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AP$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AO1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AO$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AO1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AO1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AQ$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AP1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AP$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AP1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AP1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AR$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AQ1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AQ$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AQ1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AQ1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AS$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AR1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AR$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AR1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AR1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AT$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AS1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AS$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AS1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AS1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AU$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AT1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AT$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AT1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AT1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AV$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AU1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AU$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AU1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AU1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AW$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AV1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AV$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AV1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AV1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AX$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AW1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AW$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AW1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AW1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AY$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AX1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AX$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AX1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AX1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AZ$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AY1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AY$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AY1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AY1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BA$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AZ1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AZ$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AZ1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AZ1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BB$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BA1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BA$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BA1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BA1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BC$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BB1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BB$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BB1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BB1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BD$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BC1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BC$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BC1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BC1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BE$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BD1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BD$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BD1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BD1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BF$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BE1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BE$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BE1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BE1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BG$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BF1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BF$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BF1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BF1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BH$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BG1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BG$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BG1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BG1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BI$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BH1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BH$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BH1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BH1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BJ$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BI1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BI$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BI1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BI1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BK$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BJ1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BJ$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BJ1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BJ1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BL$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BK1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BK$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BK1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BK1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BM$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BL1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BL$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BL1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BL1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BN$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BM1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BM$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BM1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BM1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BO$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BN1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BN$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BN1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BN1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BP$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BO1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BO$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BO1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BO1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BQ$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BP1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BP$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BP1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BP1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BR$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BQ1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BQ$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BQ1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BQ1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BS$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BR1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BR$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BR1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BR1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BT$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BS1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BS$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BS1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BS1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BU$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BT1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BT$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BT1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BT1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BV$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BU1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BU$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BU1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BU1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BW$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BV1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BV$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BV1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BV1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BX$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BW1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BW$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BW1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BW1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BY$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BX1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BX$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BX1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BX1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BZ$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BY1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BY$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BY1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BY1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CA$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BZ1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BZ$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BZ1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BZ1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CB$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CA1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CA$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CA1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CA1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CC$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CB1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CB$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CB1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CB1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CD$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CC1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CC$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CC1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CC1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CE$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CD1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CD$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CD1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CD1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CF$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CE1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CE$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CE1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CE1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CG$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CF1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CF$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CF1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CF1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CH$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CG1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CG$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CG1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CG1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CI$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CH1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CH$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CH1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CH1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CJ$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CI1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CI$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CI1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CI1402))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F1378&\" - tax depreciation\"","v":"Equity raising costs - tax depreciation"},null,{"$f":"SUM(H1390:H1403)+H1382","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R1390:R1403)+R1382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1390:AN1403)+AN1382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1390:BT1403)+BT1382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"RAB tracking summary","index":5,"n_rows":58,"n_cols":68,"rows_kept":58,"cut":false,"hidden":false,"merged":[[6,4,6,5]]}
[]
[null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8)&\" - RAB tracking summary - Elec TNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"AusNet - RAB tracking summary - Elec TNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,"Year",null,null,null,null,{"$f":"INDEX(RAB_years, SUM('RAB input'!$11:$11))","v":"2026-27"},{"$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":"2027-28"},{"$f":"IF(LEN(H4)>4,CONCATENATE(LEFT(H4,4)+1&\"-\"&IF(RIGHT(H4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(H4, 2)=\"99\", \"00\", RIGHT(H4,2)+1)),H4+1)","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88"]
[null,{"$f":"\"RAB tracking summary table ($m, \"&G4&\")\"","v":"RAB tracking summary table ($m, 2026-27)"}]
[]
[null,null,null,"RAB (RFM)","Adjustment required",null,"Total"]
[null,"Forecast RAB depreciation",null,{"$f":"SUM(D9:D58)","v":4542.1427656533324},null,null,{"$f":"SUM(G9:G58)","v":4219.9690069269436},{"$f":"SUM(H9:H58)","v":235.34894715258957},{"$f":"SUM(I9:I58)","v":229.27267804621999},223.73909817665711,213.7747145123875,206.23004240866797,188.42494047972244,185.90654300138877,183.84041721802069,158.60970347841004,108.93115101881747,104.33388931902192,102.98114626135916,100.04928603563901,96.085020015947023,89.921572089204403,83.614682401708578,83.615147548017916,83.578651875688749,83.378188879694463,84.858503909823753,84.936212691469223,84.559180047620373,83.781491306143721,80.730750154562188,77.775721483695136,74.611860256120821,69.545252714007205,66.927811264394833,65.195177396028072,62.643137159468473,59.962818842617921,56.181821625112796,53.030861831889439,50.430711153314377,47.163607931213512,42.381025960633742,37.072052682585131,34.216568849986025,31.209025083623413,29.155988884023355,26.360333044784483,23.340475522079252,21.18333316794843,18.944920609184432,15.625027632623045,10.111067206223245,9.0183035594661796,8.3410716496136175,7.7650850664046009,7.3383239509572977,6.8054327330096225,6.2511268378729401,6.0460121766789161,5.6011829794516892,4.980479896883641,4.2514297462679718,0,0,0,0,0]
[null,null,{"$f":"'RAB input'!$E24","v":"Secondary"},{"$f":"INDEX('RAB input'!564:564, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":280.56190368831147},{"$f":"IF($G9=0, 1, (1+$F9/$G9))","v":1.0070022567506471},{"$f":"$D9-$G9","v":1.9509057411798381},{"$f":"SUM(H9:XFD9)","v":278.61099794713164},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":35.960285629407309},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":33.206713668005385},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":31.263666959151678},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":27.451782778612618},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":26.042997920796612},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.722238309209427},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.027607471650601},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":17.893635599377301},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.816540702709196},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.729037732135287},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.547989523968615},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.312764707589668},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.9393304936893152},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.3229839918965052},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.3734224589320903},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$78:$78, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E25","v":"Switchgear"},{"$f":"INDEX('RAB input'!565:565, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1074.8754542822285},{"$f":"IF($G10=0, 1, (1+$F10/$G10))","v":0.9930982291655116},{"$f":"$D10-$G10","v":-7.4701009861896637},1082.3455552684181,{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.674874182506862},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.674874182506862},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.674874182506862},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.674874182506862},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.674874182506862},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.674874182506862},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.674874182506862},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.674874182506862},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.674874182506862},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.674874182506862},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.674874182506862},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.674874182506862},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.674874182506862},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.674874182506862},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.674874182506862},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.674874182506862},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.674874182506862},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.674874182506862},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.674874182506862},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.674874182506862},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.674874182506862},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.607269289184245},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":32.529678810768118},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":30.348622565760241},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":28.968753915560274},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":27.122179956084775},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":24.244811629316558},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":22.752167692898443},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":21.810608357827068},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":20.079357770315049},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":18.495387412412072},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":17.11342337771589},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":16.184278686296317},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.975635820815544},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.426603649290247},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.62922893696912},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.693931743538124},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.910640264032747},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.4305802853105334},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.5501486868573497},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.6258883966642079},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.1647557888874065},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.1653176453691492},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8660925647924418},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.4778341891083755},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$152:$152, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E26","v":"Transformers"},{"$f":"INDEX('RAB input'!566:566, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":649.10112286472679},0.98222853246168518,-11.744191043976002,660.84531390870279,{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.2543869404643},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.2543869404643},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.2543869404643},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.2543869404643},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.2543869404643},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.2543869404643},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.2543869404643},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.2543869404643},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.2543869404643},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.2543869404643},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.2543869404643},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.2543869404643},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.2543869404643},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.2543869404643},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.2543869404643},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.2543869404643},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.2543869404643},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.2543869404643},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.2543869404643},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.2543869404643},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.254386940464308},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":18.985338315580911},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":18.804979524917567},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":18.254559500320173},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":17.750795898513932},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":17.23636317665348},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.621573088617428},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.955325352044778},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.736279683438539},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.354897680675807},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.550507703785863},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.887833841692032},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.664773342973199},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.331986851117875},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.5577857236102215},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.6993337505548229},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.0698292170576797},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.967962967597007},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.5278777110015147},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.1978789058104589},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.0288412990581337},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.3529248877117954},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5640535633972847},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.3043119846352518},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.0971741881866448},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$226:$226, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E27","v":"Reactive"},{"$f":"INDEX('RAB input'!567:567, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":120.10655235278176},1.0607957180191501,6.8834780957893997,113.22307425699236,{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.598913320660226},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.598913320660226},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.598913320660226},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.598913320660226},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.598913320660226},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.598913320660226},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.598913320660226},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.598913320660226},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.598913320660226},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.598913320660226},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.598913320660226},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.598913320660226},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.598913320660226},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.598913320660226},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.598913320660226},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.598913320660226},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.598913320660226},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.5624176483310666},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.9899827468258646},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7279398398310963},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8056486214765535},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8009855785852689},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8001714023368014},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7571191363252101},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7552643565250747},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7349597488088664},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8054691593796766},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8621923344370628},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6856355966627796},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.5092288879428688},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6184403808579617},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.6105503652815809},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.5846200928358853},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.5270585106569401},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.3753698670246592},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.0380749485545975},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.31807302025401685},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.1535168838496347E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.6896421265350529E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.3913972730841339E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$300:$300, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E28","v":"Towers and Conductor"},{"$f":"INDEX('RAB input'!568:568, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":1183.2369830157713},1.0205685780713656,23.847003312681863,1159.3899797030895,{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":70.125255123653446},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":70.125255123653446},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":70.125255123653446},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":70.125255123653446},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":70.125255123653446},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":70.125255123653446},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":70.125255123653446},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":70.125255123653446},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":55.558258194078128},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.857267405355454},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.857267405355454},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.857267405355454},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.857267405355454},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.857267405355454},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.857267405355454},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.857267405355454},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.857267405355454},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.857267405355454},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":12.229239310866358},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.971597247990426},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.971597247990426},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.971597247990426},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.971597247990426},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.971597247990426},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.971597247990426},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.971597247990426},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.971597247990426},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.971597247990426},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.971597247990426},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.971597247990426},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.971597247990426},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.971597247990426},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.971597247990426},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.971597247990426},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.971597247990426},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.917726661673893},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.359665773062309},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":12.931056946529369},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":12.469025286239798},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":12.27979251541684},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":12.22968283228202},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":12.090704139222805},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.938469463986831},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.427312999538554},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.186526172089634},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.111067206223245},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.0183035594661796},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3410716496136175},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.7650850664046009},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.3383239509572977},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.8054327330096225},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.2511268378729401},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.0460121766789161},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.6011829794516892},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.980479896883641},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.2514297462679718},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$374:$374, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E29","v":"Establishment"},{"$f":"INDEX('RAB input'!569:569, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":457.97064466889145},0.99356793109983432,-2.9647683349671183,460.93541300385857,{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.037729008222746},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.037729008222746},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.037729008222746},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.037729008222746},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.037729008222746},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.037729008222746},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.037729008222746},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.037729008222746},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.037729008222746},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.037729008222746},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.037729008222746},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.037729008222746},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.037729008222746},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.037729008222746},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.037729008222746},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.037729008222746},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.037729008222746},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.037729008222746},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.037729008222746},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.037729008222746},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.037729008222744},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.002012925471192},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.483087629322467},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.2068750133578},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":12.137333374297095},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.354783435774937},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.709824897894793},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.194551946215791},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.7990798193009372},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.5360788817360067},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":9.1349094067632759},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.427889152182237},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.6710949278475056},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.7426339959363206},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.3225932594825265},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.3038882894655348},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.8377795552572249},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.532600129572625},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.9318720063904422},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.3213034496125062},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.0508862163228998},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.7158368803250064},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5154924951951654},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3472030602181853},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.86349308323839002},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$448:$448, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E30","v":"Communications"},{"$f":"INDEX('RAB input'!570:570, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":133.35512627113602},0.88513902917154341,-17.304964263964848,150.66009053510086,{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":16.502367771266623},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":15.82248446237859},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.971987202250595},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":13.108471975186488},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":12.769041371613737},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":12.012899451239736},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.779356182840727},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.186966534087636},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.6554080581245731},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":7.5263320582428506},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.4412492940565507},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":6.3237310527727262},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.7653050409529536},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.4180781695250886},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.3764119105619841},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$522:$522, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E31","v":"Inventory"},{"$f":"INDEX('RAB input'!571:571, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":27.548926805988994},1,27.548926805988994,0,{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$596:$596, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E32","v":"IT"},{"$f":"INDEX('RAB input'!572:572, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":21.531650720769164},0.86728996898633548,-3.2947066576457651,24.826357378414929,{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.9213568048994007},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.7432332449126138},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.4982143666358416},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.8539215741411237},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8096313878259473},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$670:$670, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E33","v":"Vehicles"},{"$f":"INDEX('RAB input'!573:573, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":-3.2695814336870792},-2.9017655342850155,-4.3963373328306297,1.1267558991435509,{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-1.817414298932335E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.5110585270563105E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.295455156390937},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.27337664518297022},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.28205871265530841},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.16215404678208065},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.12937442259452153},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$744:$744, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E34","v":"Other (non-network)"},{"$f":"INDEX('RAB input'!574:574, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":19.065342823401458},1.2229409686701544,3.4755937579715734,15.589749065429885,{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":3.0282774452555943},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.8247511270136805},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.4663923561463972},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.1062586914657908},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.6085215392287611},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3773614234679721},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.81991767527971349},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.60952783553252288},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.4407123883719381},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.30802858366751357},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$818:$818, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E35","v":"Premises"},{"$f":"INDEX('RAB input'!575:575, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":-1.7541567250634387},-2.8267475406108296,-2.3747132833913831,0.62055655832794465,{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3204591392678537E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3204591392678537E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3204591392678537E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3204591392678537E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.3204591392678537E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.5357864397372057E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.5357864397372057E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.5357864397372057E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":4.5357864397372077E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.3102143775063533E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$892:$892, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E36","v":"Land"},{"$f":"INDEX('RAB input'!576:576, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":141.5022592789561},1,141.5022592789561,0,{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$966:$966, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E37","v":"Easements"},{"$f":"INDEX('RAB input'!577:577, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":181.29509535073763},1,181.29509535073763,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1040:$1040, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E38","v":"Equity raising costs (2003-08)"},{"$f":"INDEX('RAB input'!578:578, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":40.051082349326755},1.0070469150455168,0.28026159514519122,39.770820754181564,{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7295051071444045},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7295051071444045},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7295051071444045},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7295051071444045},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7295051071444045},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7295051071444045},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7295051071444045},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7295051071444045},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7295051071444045},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7295051071444045},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7295051071444045},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7295051071444045},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7295051071444045},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":2.7295051071444045},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.5577492541599012},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1114:$1114, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E39","v":"Inventory Adjustment (Other non-network)"},{"$f":"INDEX('RAB input'!579:579, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1188:$1188, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E40","v":"Accelerated Depr"},{"$f":"INDEX('RAB input'!580:580, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1262:$1262, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E41","v":"Insulators - Already Decommissioned"},{"$f":"INDEX('RAB input'!581:581, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1336:$1336, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E42","v":"Insulators - Decommission 2022-2027"},{"$f":"INDEX('RAB input'!582:582, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1410:$1410, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E43","v":"Polymeric Insulators"},{"$f":"INDEX('RAB input'!583:583, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":126.90713638632874},0.99718754282852395,-0.35792754172280183,127.26506392805155,{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.891494482723635},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.891494482723635},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.891494482723635},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.891494482723635},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.891494482723635},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.891494482723635},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.891494482723635},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":10.891494482723635},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":5.0052464924800661},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.399203317392546},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.399203317392546},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.399203317392546},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.399203317392546},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.399203317392546},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.399203317392546},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.399203317392546},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.399203317392546},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.399203317392546},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.399203317392546},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.399203317392546},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.399203317392546},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.399203317392546},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.399203317392546},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.399203317392546},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.399203317392546},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.399203317392546},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.399203317392546},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.399203317392546},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.399203317392546},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.399203317392546},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.399203317392546},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.3777542668348575},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.161724160530335},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.0890253533814971},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.71688481039966279},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.4748923861110273E-16},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1484:$1484, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E44","v":"Instrument Transformers - Already Decommissioned"},{"$f":"INDEX('RAB input'!584:584, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1558:$1558, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E45","v":"Instrument Transformers - Decommission 2022-2027"},{"$f":"INDEX('RAB input'!585:585, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1632:$1632, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E46","v":0},{"$f":"INDEX('RAB input'!586:586, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1706:$1706, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E47","v":"Lease L&B 2019-20 < 20 years rem life"},{"$f":"INDEX('RAB input'!587:587, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":-0.76714501077250841},-0.33410554912059309,-3.0632607526143563,2.2961157418418479,{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.56575178723601749},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.94912133039689839},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.78124262420893187},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1780:$1780, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E48","v":"Lease L&B 2019-20 > 20 years rem life"},{"$f":"INDEX('RAB input'!588:588, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":20.508931974132004},1.1545259907904071,2.7449906356687102,17.763941338463294,{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.74631549424218657},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.42503430045722174},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":1.6253825932240035E-2},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1854:$1854, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E49","v":"Lease L&B 2020-21"},{"$f":"INDEX('RAB input'!589:589, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":-3.5604632108532122},12.603146385742821,-3.2779573109867353,-0.28250589986647695,{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-0.28250589986647695},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$1928:$1928, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E50","v":"Lease L&B 2021-22"},{"$f":"INDEX('RAB input'!590:590, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0.46654545800284297},3.4398177939189929,0.33091459440663296,0.13563086359621002,{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.13563086359621002},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2002:$2002, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E51","v":"Lease L&B 2022-23"},{"$f":"INDEX('RAB input'!591:591, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2076:$2076, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E52","v":"Lease L&B 2023-24"},{"$f":"INDEX('RAB input'!592:592, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2150:$2150, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E53","v":0},{"$f":"INDEX('RAB input'!593:593, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2224:$2224, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E54","v":"Lease L&B 2025-26"},{"$f":"INDEX('RAB input'!594:594, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2298:$2298, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E55","v":"Lease L&B 2026-27"},{"$f":"INDEX('RAB input'!595:595, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},0,2.3470335660600696E-3,{"$f":"SUM(H40:XFD40)","v":-2.3470335660600696E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-2.1541655657455681E-6},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-2.1541655657455681E-6},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-2.1541655657455681E-6},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-2.1541655657455681E-6},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-2.1541655657455681E-6},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-2.1541655657455681E-6},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-2.1541655657455681E-6},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-2.1541655657455681E-6},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-2.1541655657455681E-6},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-2.1541655657455681E-6},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-2.1541655657455681E-6},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-2.1541655657455681E-6},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-2.1541655657455681E-6},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-6.9480063689275281E-4},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-1.1590824674777031E-3},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":-4.6514630933492144E-4},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2372:$2372, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E56","v":0},{"$f":"INDEX('RAB input'!596:596, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2446:$2446, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E57","v":0},{"$f":"INDEX('RAB input'!597:597, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2520:$2520, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E58","v":0},{"$f":"INDEX('RAB input'!598:598, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2594:$2594, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E59","v":0},{"$f":"INDEX('RAB input'!599:599, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2668:$2668, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E60","v":0},{"$f":"INDEX('RAB input'!600:600, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2742:$2742, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E61","v":0},{"$f":"INDEX('RAB input'!601:601, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2816:$2816, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E62","v":0},{"$f":"INDEX('RAB input'!602:602, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2890:$2890, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E63","v":0},{"$f":"INDEX('RAB input'!603:603, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$2964:$2964, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E64","v":0},{"$f":"INDEX('RAB input'!604:604, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3038:$3038, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E65","v":0},{"$f":"INDEX('RAB input'!605:605, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3112:$3112, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E66","v":0},{"$f":"INDEX('RAB input'!606:606, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3186:$3186, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E67","v":0},{"$f":"INDEX('RAB input'!607:607, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3260:$3260, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E68","v":0},{"$f":"INDEX('RAB input'!608:608, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3334:$3334, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E69","v":0},{"$f":"INDEX('RAB input'!609:609, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3408:$3408, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E70","v":0},{"$f":"INDEX('RAB input'!610:610, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3482:$3482, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E71","v":"Buildings - capital works"},{"$f":"INDEX('RAB input'!611:611, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":14.455190552810596},0.98403305086648785,-0.23455034571117039,14.689740898521766,{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855446},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.36773907295855424},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0.3479170531381347},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3556:$3556, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E72","v":"In-house software"},{"$f":"INDEX('RAB input'!612:612, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":58.954163189407176},0.84029722368342263,-11.204539621704136,70.158702811111311,{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":19.026541723980689},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":16.53572917896728},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":14.27400553585419},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":11.792768871780037},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":8.5296575005291047},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3630:$3630, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'RAB input'!$E73","v":"Equity raising costs"},{"$f":"INDEX('RAB input'!613:613, 1, MATCH($G$4, 'RAB input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(H$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(I$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(J$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(K$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(L$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(M$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(N$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(O$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(P$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(Q$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(R$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(S$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(T$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(U$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(V$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(W$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(X$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(Y$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(Z$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AQ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AR$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AS$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AT$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AU$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AV$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AW$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AX$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AY$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(AZ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(BA$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(BB$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(BC$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(BD$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(BE$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(BF$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(BG$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(BH$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(BI$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(BJ$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(BK$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(BL$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(BM$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(BN$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(BO$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('RAB tracking'!$3704:$3704, 1, MATCH(BP$4, 'RAB tracking'!$4:$4, 0))*INDEX('RAB input'!$14:$14, 1, MATCH($G$4, 'RAB input'!$4:$4, 0)), 0)","v":0}]

{"sheet":"Tracking output","index":6,"n_rows":165,"n_cols":68,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,{"$f":"IF('RAB input'!$F$8='TAB input'!$F$8, 'RAB input'!$F$8, 'TAB input'!$F$8)&\" - Tracking output - Elec TNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"AusNet - Tracking output - Elec TNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,"Year",null,null,{"$f":"IF('RAB input'!$H$11<>\"\", INDEX(RAB_years, SUM('RAB input'!$11:$11)), INDEX(TAB_years, SUM('TAB input'!$11:$11)))","v":"2026-27"},{"$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":"2027-28"},{"$f":"IF(LEN(H4)>4,CONCATENATE(LEFT(H4,4)+1&\"-\"&IF(RIGHT(H4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(H4, 2)=\"99\", \"00\", RIGHT(H4,2)+1)),H4+1)","v":"2028-29"},"2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87","2087-88"]
[null,null,null,"PTRM forecast depreciation output"]
[]
[null,null,null,{"$f":"\"Forecast RAB depreciation - Aligned ($m, \"&$G$4&\")\"","v":"Forecast RAB depreciation - Aligned ($m, 2026-27)"},null,"Check",{"$f":"SUM(H7:XFD7)","v":4191.7964842176498},{"$f":"SUM(H8:H57)","v":227.12980202269165},{"$f":"SUM(I8:I57)","v":224.68886094578355},218.57807098343488,210.06990444622255,203.20193936283042,187.74264225854165,185.24282490520622,183.69468535823069,158.41950105856174,108.02988135880045,103.55471268349194,102.20681852380402,99.322480256190872,95.373467111815273,89.537943611988851,83.475720327378852,83.475720327378852,83.437005874445845,83.209392220774177,84.709613989478896,84.792047132300894,84.420208706100766,83.649548981547852,80.622801977098518,77.693016064777638,74.554840673834931,69.545224346145986,66.956687780226758,65.226254911931093,62.683907955696583,60.038036970458727,56.300254154954779,53.181341563898187,50.598123654986409,47.349526826511649,42.592430032645424,37.194951724016825,34.343222342456507,31.346577231792679,29.304436365101555,26.529267382666365,23.467635547415565,21.327056226976357,19.092795298611495,15.80209498662269,10.319037481439272,9.2037972403003341,8.512635633037549,7.9248018248237386,7.4892628400555346,6.9454108074879581,6.3797036282717388,6.1703700501553636,5.7163913488565452,5.0829212864755586,4.3388756109190103,0,0,0,0,0]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D24","v":"Asset Class 1"},{"$f":"'RAB input'!$E24","v":"Secondary"},{"$f":"IF(AND('RAB input'!$F509=\"No\", $G8=0), \"TRUE\", ROUND('RAB tracking summary'!$D9, 6)=ROUND($G8, 6))","v":true},{"$f":"SUM(H8:XFD8)","v":280.56190368831142},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=H$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=H$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!H9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":36.212088782211026},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=I$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=I$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!I9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":33.439235602953985},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=J$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=J$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!J9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":31.482583182166383},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=K$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=K$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!K9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":27.644007209891456},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=L$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=L$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!L9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":26.225357678794598},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=M$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=M$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!M9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":20.867340742298609},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=N$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=N$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!N9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":19.160843664517632},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=O$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=O$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!O9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":18.01893143004666},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=P$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=P$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!P9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":15.927292181616627},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=Q$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!Q9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":14.832174236025669},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=R$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=R$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!R9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":11.628851511569227},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=S$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=S$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!S9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":10.384977333881224},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=T$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=T$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!T9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":7.9949237242343703},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=U$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=U$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!U9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":4.3532546357367021},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=V$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=V$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!V9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":2.3900417723672849},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=W$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=W$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!W9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=X$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=X$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!X9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=Y$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!Y9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=Z$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!Z9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AA$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AA9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AB$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AB9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AC$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AC9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AD$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AD9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AE$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AE9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AF$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AF9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AG$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AG9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AH$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AH9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AI$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AI9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AJ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AK$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AK9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AL$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AL9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AM$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AM9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AN$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AN9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AO$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AO9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AP$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AP9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AQ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AR$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AR9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AS$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AS9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AT$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AT9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AU$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AU9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AV$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AV9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AW$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AW9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AX$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AX9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AY$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AY9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!AZ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BA$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BA9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BB$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BB9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BC$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BC9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BD$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BD9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BE$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BE9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BF$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BF9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BG$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BG9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BH$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BH9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BI$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BI9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BJ9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BK$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BK9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BL$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BL9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BM$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BM9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BN$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BN9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BO$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BO9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), IF($H$4=BP$4, 'RAB tracking summary'!$D9, 0), IF(AND('RAB tracking summary'!$E9>-300%, 'RAB tracking summary'!$E9<300%), IFERROR(INDEX('RAB tracking summary'!$H9:$BP9, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E9+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), 'RAB tracking summary'!$F9, 0), IF('RAB tracking summary'!BP9<>0, 'RAB tracking summary'!$D9/COUNTIF('RAB tracking summary'!$H9:$BP9, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D25","v":"Asset Class 2"},{"$f":"'RAB input'!$E25","v":"Switchgear"},{"$f":"IF(AND('RAB input'!$F510=\"No\", $G9=0), \"TRUE\", ROUND('RAB tracking summary'!$D10, 6)=ROUND($G9, 6))","v":true},1074.8754542822287,{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=H$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=H$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!H10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.449359688853455},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=I$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=I$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!I10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.449359688853455},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=J$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=J$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!J10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.449359688853455},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=K$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=K$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!K10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.449359688853455},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=L$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=L$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!L10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.449359688853455},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=M$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=M$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!M10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.449359688853455},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=N$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=N$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!N10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.449359688853455},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=O$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=O$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!O10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.449359688853455},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=P$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=P$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!P10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.449359688853455},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=Q$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!Q10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.449359688853455},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=R$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=R$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!R10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.449359688853455},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=S$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=S$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!S10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.449359688853455},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=T$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=T$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!T10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.449359688853455},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=U$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=U$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!U10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.449359688853455},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=V$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=V$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!V10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.449359688853455},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=W$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=W$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!W10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.449359688853455},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=X$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=X$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!X10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.449359688853455},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=Y$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!Y10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.449359688853455},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=Z$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!Z10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.449359688853455},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AA$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AA10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.449359688853455},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AB$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AB10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.449359688853455},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AC$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AC10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.382221389011846},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AD$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AD10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":32.305166422296686},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AE$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AE10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":30.139163327668982},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AF$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AF10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":28.76881821467439},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AG$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AG10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":26.934988885496125},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AH$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AH10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":24.077479495525676},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AI$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AI10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":22.595137445494206},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AJ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":21.660076537180569},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AK$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AK10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":19.94077464448063},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AL$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AL10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":18.367736486996524},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AM$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AM10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":16.995310451369317},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AN$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AN10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":16.072578503682003},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AO$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AO10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":14.87227741427952},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AP$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AP10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":14.32703453698285},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AQ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":13.535163122195382},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AR$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AR10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":11.613222906490074},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AS$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AS10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":10.83533752527285},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AT$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AT10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":9.3654925813450767},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AU$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AU10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":8.4911375200198584},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AV$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AV10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":6.5801580333755361},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AW$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AW10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":5.129109828016408},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AX$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AX10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":4.1365695775279603},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AY$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AY10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":2.8463114507198131},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!AZ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":1.4676345162037776},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BA$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BA10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BB$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BB10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BC$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BC10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BD$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BD10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BE$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BE10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BF$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BF10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BG$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BG10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BH$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BH10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BI$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BI10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BJ10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BK$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BK10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BL$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BL10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BM$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BM10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BN$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BN10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BO$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BO10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), IF($H$4=BP$4, 'RAB tracking summary'!$D10, 0), IF(AND('RAB tracking summary'!$E10>-300%, 'RAB tracking summary'!$E10<300%), IFERROR(INDEX('RAB tracking summary'!$H10:$BP10, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E10+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), 'RAB tracking summary'!$F10, 0), IF('RAB tracking summary'!BP10<>0, 'RAB tracking summary'!$D10/COUNTIF('RAB tracking summary'!$H10:$BP10, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D26","v":"Asset Class 3"},{"$f":"'RAB input'!$E26","v":"Transformers"},{"$f":"IF(AND('RAB input'!$F511=\"No\", $G10=0), \"TRUE\", ROUND('RAB tracking summary'!$D11, 6)=ROUND($G10, 6))","v":true},649.10112286472668,{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=H$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=H$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!H11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.912208227981687},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=I$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=I$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!I11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.912208227981687},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=J$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=J$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!J11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.912208227981687},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=K$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=K$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!K11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.912208227981687},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=L$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=L$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!L11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.912208227981687},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=M$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=M$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!M11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.912208227981687},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=N$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=N$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!N11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.912208227981687},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=O$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=O$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!O11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.912208227981687},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=P$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=P$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!P11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.912208227981687},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=Q$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!Q11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.912208227981687},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=R$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=R$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!R11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.912208227981687},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=S$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=S$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!S11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.912208227981687},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=T$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=T$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!T11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.912208227981687},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=U$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=U$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!U11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.912208227981687},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=V$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=V$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!V11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.912208227981687},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=W$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=W$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!W11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.912208227981687},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=X$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=X$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!X11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.912208227981687},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=Y$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!Y11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.912208227981687},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=Z$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!Z11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.912208227981687},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AA$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AA11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.912208227981687},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AB$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AB11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.912208227981694},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AC$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AC11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.64794099200164},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AD$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AD11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":18.470787441731819},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AE$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AE11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":17.930149188733996},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AF$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AF11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":17.435338205424241},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AG$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AG11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":16.930047707980979},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AH$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AH11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":15.343954809575651},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AI$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AI11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":14.689547273025978},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AJ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":14.474394367408783},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AK$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AK11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":14.099790082527846},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AL$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AL11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":13.309695296000347},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AM$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AM11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":11.676569588473521},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AN$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AN11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":10.475244669705065},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AO$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AO11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":10.148372282186939},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AP$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AP11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":9.3879298448849138},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AQ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":7.5625052907401864},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AR$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AR11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":6.9441879766253098},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AS$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AS11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":5.861903507448492},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AT$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AT11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":5.4296392117046777},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AU$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AU11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":5.1055049695677566},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AV$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AV11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":4.9394714091565852},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AW$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AW11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":4.2755670243731023},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AX$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AX11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":3.5007151011905546},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AY$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AY11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":3.2455895114638418},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!AZ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":2.0599043251790943},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BA$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BA11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BB$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BB11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BC$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BC11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BD$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BD11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BE$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BE11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BF$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BF11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BG$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BG11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BH$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BH11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BI$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BI11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BJ11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BK$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BK11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BL$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BL11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BM$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BM11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BN$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BN11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BO$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BO11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), IF($H$4=BP$4, 'RAB tracking summary'!$D11, 0), IF(AND('RAB tracking summary'!$E11>-300%, 'RAB tracking summary'!$E11<300%), IFERROR(INDEX('RAB tracking summary'!$H11:$BP11, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E11+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), 'RAB tracking summary'!$F11, 0), IF('RAB tracking summary'!BP11<>0, 'RAB tracking summary'!$D11/COUNTIF('RAB tracking summary'!$H11:$BP11, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D27","v":"Asset Class 4"},{"$f":"'RAB input'!$E27","v":"Reactive"},{"$f":"IF(AND('RAB input'!$F512=\"No\", $G11=0), \"TRUE\", ROUND('RAB tracking summary'!$D12, 6)=ROUND($G11, 6))","v":true},120.10655235278173,{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=H$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=H$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!H12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.8177118400784482},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=I$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=I$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!I12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.8177118400784482},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=J$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=J$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!J12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.8177118400784482},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=K$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=K$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!K12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.8177118400784482},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=L$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=L$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!L12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.8177118400784482},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=M$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=M$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!M12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.8177118400784482},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=N$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=N$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!N12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.8177118400784482},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=O$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=O$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!O12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.8177118400784482},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=P$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=P$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!P12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.8177118400784482},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=Q$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!Q12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.8177118400784482},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=R$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=R$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!R12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.8177118400784482},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=S$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=S$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!S12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.8177118400784482},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=T$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=T$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!T12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.8177118400784482},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=U$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=U$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!U12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.8177118400784482},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=V$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=V$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!V12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.8177118400784482},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=W$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=W$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!W12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.8177118400784482},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=X$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=X$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!X12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.8177118400784482},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=Y$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!Y12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.7789973871454459},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=Z$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!Z12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.1717608947840135},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AA$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AA12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":2.8937869011066732},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AB$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AB12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":2.976220043928659},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AC$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AC12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":2.9712735079966448},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AD$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AD12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":2.9704098333185578},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AE$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AE12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":2.9247401738824403},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AF$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AF12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":2.9227726314125881},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AG$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AG12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":2.9012335904911759},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AH$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AH12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":2.9760296713047452},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AI$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AI12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.0362013725180712},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AJ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":2.8489107410996817},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AK$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AK12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":2.6617792598597489},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AL$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AL12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":2.7776303439025583},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AM$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AM12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":2.7692606491640293},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AN$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AN12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":2.7417539271865654},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AO$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AO12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":2.6806928472887326},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AP$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AP12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":2.5197821836514764},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AQ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":2.1619811784288165},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AR$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AR12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0.33741049790287947},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AS$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AS12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":8.6492157971845368E-2},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AT$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AT12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":6.0355480048897556E-2},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AU$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AU12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":3.5975797053894712E-2},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AV$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AV12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AW$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AW12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AX$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AX12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AY$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AY12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!AZ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BA$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BA12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BB$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BB12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BC$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BC12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BD$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BD12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BE$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BE12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BF$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BF12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BG$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BG12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BH$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BH12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BI$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BI12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BJ12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BK$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BK12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BL$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BL12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BM$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BM12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BN$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BN12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BO$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BO12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), IF($H$4=BP$4, 'RAB tracking summary'!$D12, 0), IF(AND('RAB tracking summary'!$E12>-300%, 'RAB tracking summary'!$E12<300%), IFERROR(INDEX('RAB tracking summary'!$H12:$BP12, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E12+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), 'RAB tracking summary'!$F12, 0), IF('RAB tracking summary'!BP12<>0, 'RAB tracking summary'!$D12/COUNTIF('RAB tracking summary'!$H12:$BP12, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D28","v":"Asset Class 5"},{"$f":"'RAB input'!$E28","v":"Towers and Conductor"},{"$f":"IF(AND('RAB input'!$F513=\"No\", $G12=0), \"TRUE\", ROUND('RAB tracking summary'!$D13, 6)=ROUND($G12, 6))","v":true},1183.2369830157711,{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=H$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=H$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!H13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":71.567631908438742},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=I$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=I$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!I13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":71.567631908438742},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=J$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=J$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!J13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":71.567631908438742},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=K$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=K$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!K13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":71.567631908438742},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=L$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=L$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!L13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":71.567631908438742},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=M$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=M$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!M13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":71.567631908438742},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=N$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=N$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!N13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":71.567631908438742},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=O$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=O$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!O13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":71.567631908438742},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=P$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=P$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!P13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":56.701012565252114},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=Q$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!Q13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":12.101154535695567},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=R$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=R$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!R13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":12.101154535695567},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=S$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=S$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!S13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":12.101154535695567},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=T$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=T$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!T13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":12.101154535695567},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=U$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=U$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!U13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":12.101154535695567},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=V$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=V$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!V13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":12.101154535695567},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=W$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=W$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!W13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":12.101154535695567},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=X$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=X$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!X13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":12.101154535695567},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=Y$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!Y13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":12.101154535695567},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=Z$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!Z13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":12.480777374385326},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AA$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AA13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":14.258973136767393},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AB$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AB13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":14.258973136767393},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AC$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AC13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":14.258973136767393},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AD$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AD13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":14.258973136767393},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AE$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AE13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":14.258973136767393},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AF$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AF13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":14.258973136767393},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AG$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AG13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":14.258973136767393},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AH$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AH13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":14.258973136767393},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AI$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AI13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":14.258973136767393},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AJ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":14.258973136767393},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AK$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AK13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":14.258973136767393},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AL$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AL13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":14.258973136767393},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AM$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AM13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":14.258973136767393},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AN$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AN13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":14.258973136767393},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AO$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AO13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":14.258973136767393},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AP$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AP13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":14.258973136767393},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AQ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":14.203994509090458},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AR$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AR13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":13.634455101522892},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AS$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AS13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":13.197030400879331},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AT$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AT13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":12.725495406313653},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AU$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AU13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":12.532370386470362},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AV$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AV13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":12.481230018405851},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AW$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AW13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":12.339392731248191},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AX$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AX13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":12.184026805209458},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AY$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AY13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":11.662356579115494},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!AZ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":11.416617109007634},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BA$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BA13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":10.319037481439272},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BB$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BB13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":9.2037972403003341},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BC$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BC13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":8.512635633037549},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BD$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BD13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":7.9248018248237386},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BE$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BE13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":7.4892628400555346},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BF$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BF13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":6.9454108074879581},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BG$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BG13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":6.3797036282717388},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BH$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BH13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":6.1703700501553636},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BI$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BI13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":5.7163913488565452},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BJ13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":5.0829212864755586},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BK$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BK13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":4.3388756109190103},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BL$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BL13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BM$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BM13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BN$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BN13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BO$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BO13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), IF($H$4=BP$4, 'RAB tracking summary'!$D13, 0), IF(AND('RAB tracking summary'!$E13>-300%, 'RAB tracking summary'!$E13<300%), IFERROR(INDEX('RAB tracking summary'!$H13:$BP13, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E13+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), 'RAB tracking summary'!$F13, 0), IF('RAB tracking summary'!BP13<>0, 'RAB tracking summary'!$D13/COUNTIF('RAB tracking summary'!$H13:$BP13, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D29","v":"Asset Class 6"},{"$f":"'RAB input'!$E29","v":"Establishment"},{"$f":"IF(AND('RAB input'!$F514=\"No\", $G13=0), \"TRUE\", ROUND('RAB tracking summary'!$D14, 6)=ROUND($G13, 6))","v":true},457.97064466889145,{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=H$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=H$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!H14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.947437368040003},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=I$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=I$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!I14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.947437368040003},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=J$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=J$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!J14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.947437368040003},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=K$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=K$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!K14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.947437368040003},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=L$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=L$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!L14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.947437368040003},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=M$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=M$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!M14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.947437368040003},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=N$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=N$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!N14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.947437368040003},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=O$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=O$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!O14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.947437368040003},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=P$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=P$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!P14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.947437368040003},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=Q$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!Q14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.947437368040003},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=R$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=R$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!R14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.947437368040003},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=S$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=S$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!S14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.947437368040003},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=T$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=T$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!T14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.947437368040003},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=U$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=U$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!U14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.947437368040003},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=V$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=V$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!V14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.947437368040003},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=W$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=W$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!W14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.947437368040003},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=X$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=X$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!X14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.947437368040003},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=Y$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!Y14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.947437368040003},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=Z$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!Z14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.947437368040003},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AA$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AA14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.947437368040003},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AB$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AB14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.947437368040001},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AC$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AC14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.911951013593551},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AD$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AD14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.396363480703693},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AE$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AE14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":13.121927483316007},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AF$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AF14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":12.059265209769336},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AG$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AG14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":11.281748686369573},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AH$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AH14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":10.640938566242824},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AI$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AI14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":10.128979885691413},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AJ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":9.736051462744971},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AK$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AK14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":9.474742165331266},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AL$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AL14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":9.0761530400622021},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AM$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AM14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":8.373680388472442},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AN$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AN14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":7.6217539167318789},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AO$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AO14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":6.6992649095058585},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AP$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AP14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":5.2883579729099779},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AQ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":4.2762053834490761},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AR$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AR14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":3.8130946927341633},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AS$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AS14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":3.5098782021424797},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AT$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AT14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":2.9130140036388719},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AU$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AU14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":2.3063726658864061},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AV$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AV14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":2.0376947748731107},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AW$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AW14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":1.7048004992893107},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AX$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AX14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":1.5057447430483861},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AY$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AY14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":1.3385377573123478},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!AZ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0.85793903623218415},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BA$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BA14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BB$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BB14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BC$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BC14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BD$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BD14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BE$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BE14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BF$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BF14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BG$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BG14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BH$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BH14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BI$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BI14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BJ14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BK$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BK14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BL$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BL14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BM$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BM14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BN$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BN14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BO$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BO14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), IF($H$4=BP$4, 'RAB tracking summary'!$D14, 0), IF(AND('RAB tracking summary'!$E14>-300%, 'RAB tracking summary'!$E14<300%), IFERROR(INDEX('RAB tracking summary'!$H14:$BP14, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E14+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), 'RAB tracking summary'!$F14, 0), IF('RAB tracking summary'!BP14<>0, 'RAB tracking summary'!$D14/COUNTIF('RAB tracking summary'!$H14:$BP14, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D30","v":"Asset Class 7"},{"$f":"'RAB input'!$E30","v":"Communications"},{"$f":"IF(AND('RAB input'!$F515=\"No\", $G14=0), \"TRUE\", ROUND('RAB tracking summary'!$D15, 6)=ROUND($G14, 6))","v":true},133.35512627113602,{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=H$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=H$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!H15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":14.606889788090706},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=I$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=I$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!I15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":14.005098536111616},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=J$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=J$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!J15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":13.252290216968865},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=K$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=K$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!K15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":11.602820158038952},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=L$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=L$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!L15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":11.302376883121456},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=M$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=M$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!M15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":10.633086157805707},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=N$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=N$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!N15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":10.426367895945459},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=O$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=O$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!O15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":9.9020206973568765},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=P$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=P$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!P15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":7.6612394856519384},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=Q$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!Q15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":6.6618502512557409},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=R$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=R$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!R15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":5.7014011467931045},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=S$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=S$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!S15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":5.5973811647931928},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=T$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=T$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!T15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":5.103096506826903},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=U$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=U$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!U15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":4.79575245094897},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=V$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=V$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!V15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":2.1034549314265272},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=W$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=W$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!W15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=X$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=X$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!X15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=Y$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!Y15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=Z$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!Z15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AA$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AA15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AB$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AB15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AC$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AC15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AD$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AD15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AE$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AE15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AF$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AF15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AG$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AG15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AH$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AH15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AI$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AI15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AJ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AK$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AK15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AL$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AL15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AM$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AM15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AN$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AN15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AO$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AO15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AP$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AP15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AQ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AR$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AR15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AS$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AS15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AT$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AT15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AU$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AU15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AV$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AV15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AW$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AW15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AX$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AX15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AY$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AY15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!AZ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BA$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BA15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BB$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BB15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BC$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BC15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BD$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BD15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BE$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BE15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BF$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BF15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BG$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BG15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BH$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BH15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BI$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BI15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BJ15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BK$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BK15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BL$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BL15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BM$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BM15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BN$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BN15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BO$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BO15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), IF($H$4=BP$4, 'RAB tracking summary'!$D15, 0), IF(AND('RAB tracking summary'!$E15>-300%, 'RAB tracking summary'!$E15<300%), IFERROR(INDEX('RAB tracking summary'!$H15:$BP15, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E15+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), 'RAB tracking summary'!$F15, 0), IF('RAB tracking summary'!BP15<>0, 'RAB tracking summary'!$D15/COUNTIF('RAB tracking summary'!$H15:$BP15, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D31","v":"Asset Class 8"},{"$f":"'RAB input'!$E31","v":"Inventory"},{"$f":"IF(AND('RAB input'!$F516=\"No\", $G15=0), \"TRUE\", ROUND('RAB tracking summary'!$D16, 6)=ROUND($G15, 6))","v":"TRUE"},0,{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=H$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=H$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!H16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=I$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=I$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!I16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=J$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=J$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!J16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=K$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=K$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!K16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=L$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=L$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!L16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=M$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=M$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!M16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=N$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=N$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!N16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=O$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=O$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!O16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=P$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=P$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!P16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=Q$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!Q16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=R$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=R$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!R16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=S$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=S$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!S16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=T$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=T$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!T16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=U$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=U$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!U16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=V$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=V$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!V16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=W$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=W$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!W16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=X$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=X$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!X16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=Y$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!Y16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=Z$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!Z16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AA$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AA16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AB$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AB16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AC$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AC16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AD$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AD16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AE$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AE16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AF$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AF16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AG$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AG16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AH$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AH16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AI$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AI16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AJ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AK$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AK16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AL$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AL16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AM$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AM16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AN$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AN16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AO$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AO16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AP$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AP16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AQ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AR$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AR16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AS$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AS16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AT$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AT16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AU$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AU16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AV$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AV16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AW$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AW16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AX$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AX16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AY$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AY16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!AZ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BA$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BA16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BB$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BB16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BC$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BC16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BD$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BD16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BE$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BE16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BF$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BF16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BG$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BG16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BH$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BH16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BI$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BI16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BJ16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BK$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BK16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BL$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BL16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BM$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BM16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BN$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BN16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BO$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BO16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), IF($H$4=BP$4, 'RAB tracking summary'!$D16, 0), IF(AND('RAB tracking summary'!$E16>-300%, 'RAB tracking summary'!$E16<300%), IFERROR(INDEX('RAB tracking summary'!$H16:$BP16, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E16+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), 'RAB tracking summary'!$F16, 0), IF('RAB tracking summary'!BP16<>0, 'RAB tracking summary'!$D16/COUNTIF('RAB tracking summary'!$H16:$BP16, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D32","v":"Asset Class 9"},{"$f":"'RAB input'!$E32","v":"IT"},{"$f":"IF(AND('RAB input'!$F517=\"No\", $G16=0), \"TRUE\", ROUND('RAB tracking summary'!$D17, 6)=ROUND($G16, 6))","v":true},21.531650720769164,{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=H$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=H$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!H17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":5.1355333596782282},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=I$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=I$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!I17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":4.9810485828615514},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=J$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=J$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!J17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":4.7685461675198235},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=K$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=K$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!K17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":4.2097574914989595},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=L$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=L$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!L17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":2.4367651192106008},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=M$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=M$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!M17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=N$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=N$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!N17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=O$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=O$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!O17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=P$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=P$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!P17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=Q$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!Q17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=R$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=R$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!R17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=S$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=S$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!S17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=T$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=T$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!T17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=U$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=U$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!U17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=V$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=V$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!V17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=W$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=W$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!W17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=X$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=X$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!X17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=Y$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!Y17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=Z$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!Z17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AA$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AA17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AB$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AB17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AC$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AC17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AD$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AD17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AE$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AE17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AF$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AF17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AG$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AG17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AH$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AH17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AI$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AI17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AJ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AK$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AK17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AL$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AL17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AM$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AM17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AN$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AN17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AO$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AO17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AP$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AP17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AQ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AR$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AR17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AS$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AS17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AT$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AT17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AU$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AU17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AV$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AV17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AW$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AW17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AX$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AX17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AY$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AY17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!AZ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BA$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BA17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BB$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BB17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BC$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BC17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BD$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BD17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BE$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BE17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BF$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BF17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BG$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BG17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BH$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BH17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BI$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BI17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BJ17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BK$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BK17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BL$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BL17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BM$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BM17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BN$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BN17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BO$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BO17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), IF($H$4=BP$4, 'RAB tracking summary'!$D17, 0), IF(AND('RAB tracking summary'!$E17>-300%, 'RAB tracking summary'!$E17<300%), IFERROR(INDEX('RAB tracking summary'!$H17:$BP17, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E17+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), 'RAB tracking summary'!$F17, 0), IF('RAB tracking summary'!BP17<>0, 'RAB tracking summary'!$D17/COUNTIF('RAB tracking summary'!$H17:$BP17, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D33","v":"Asset Class 10"},{"$f":"'RAB input'!$E33","v":"Vehicles"},{"$f":"IF(AND('RAB input'!$F518=\"No\", $G17=0), \"TRUE\", ROUND('RAB tracking summary'!$D18, 6)=ROUND($G17, 6))","v":true},-3.2695814336870788,{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=H$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=H$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!H18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":5.2737101741586141E-2},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=I$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=I$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!I18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":-7.2865030883844991E-3},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=J$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=J$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!J18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":-0.85734158974201014},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=K$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=K$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!K18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":-0.79327492687040668},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=L$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=L$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!L18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":-0.81846825102797471},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=M$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=M$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!M18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":-0.47053302419708165},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=N$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=N$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!N18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":-0.37541424050280714},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=O$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=O$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!O18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=P$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=P$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!P18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=Q$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!Q18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=R$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=R$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!R18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=S$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=S$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!S18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=T$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=T$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!T18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=U$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=U$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!U18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=V$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=V$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!V18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=W$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=W$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!W18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=X$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=X$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!X18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=Y$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!Y18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=Z$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!Z18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AA$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AA18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AB$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AB18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AC$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AC18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AD$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AD18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AE$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AE18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AF$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AF18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AG$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AG18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AH$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AH18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AI$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AI18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AJ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AK$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AK18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AL$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AL18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AM$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AM18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AN$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AN18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AO$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AO18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AP$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AP18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AQ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AR$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AR18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AS$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AS18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AT$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AT18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AU$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AU18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AV$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AV18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AW$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AW18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AX$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AX18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AY$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AY18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!AZ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BA$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BA18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BB$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BB18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BC$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BC18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BD$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BD18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BE$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BE18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BF$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BF18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BG$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BG18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BH$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BH18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BI$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BI18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BJ18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BK$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BK18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BL$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BL18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BM$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BM18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BN$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BN18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BO$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BO18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), IF($H$4=BP$4, 'RAB tracking summary'!$D18, 0), IF(AND('RAB tracking summary'!$E18>-300%, 'RAB tracking summary'!$E18<300%), IFERROR(INDEX('RAB tracking summary'!$H18:$BP18, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E18+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), 'RAB tracking summary'!$F18, 0), IF('RAB tracking summary'!BP18<>0, 'RAB tracking summary'!$D18/COUNTIF('RAB tracking summary'!$H18:$BP18, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D34","v":"Asset Class 11"},{"$f":"'RAB input'!$E34","v":"Other (non-network)"},{"$f":"IF(AND('RAB input'!$F519=\"No\", $G18=0), \"TRUE\", ROUND('RAB tracking summary'!$D19, 6)=ROUND($G18, 6))","v":true},19.065342823401458,{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=H$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=H$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!H19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.7034045523028571},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=I$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=I$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!I19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.4545038795222207},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=J$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=J$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!J19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":3.0162522571463395},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=K$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=K$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!K19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":2.5758300444111062},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=L$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=L$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!L19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":1.9671268893112288},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=M$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=M$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!M19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":1.6844317134248246},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=N$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=N$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!N19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":1.0027109160363539},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=O$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=O$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!O19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.74541656161756609},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=P$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=P$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!P19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.53896523514051531},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=Q$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!Q19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0.37670077448844475},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=R$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=R$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!R19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=S$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=S$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!S19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=T$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=T$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!T19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=U$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=U$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!U19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=V$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=V$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!V19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=W$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=W$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!W19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=X$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=X$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!X19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=Y$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!Y19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=Z$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!Z19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AA$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AA19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AB$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AB19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AC$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AC19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AD$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AD19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AE$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AE19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AF$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AF19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AG$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AG19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AH$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AH19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AI$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AI19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AJ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AK$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AK19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AL$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AL19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AM$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AM19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AN$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AN19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AO$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AO19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AP$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AP19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AQ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AR$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AR19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AS$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AS19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AT$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AT19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AU$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AU19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AV$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AV19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AW$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AW19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AX$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AX19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AY$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AY19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!AZ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BA$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BA19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BB$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BB19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BC$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BC19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BD$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BD19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BE$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BE19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BF$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BF19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BG$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BG19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BH$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BH19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BI$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BI19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BJ19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BK$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BK19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BL$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BL19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BM$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BM19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BN$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BN19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BO$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BO19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), IF($H$4=BP$4, 'RAB tracking summary'!$D19, 0), IF(AND('RAB tracking summary'!$E19>-300%, 'RAB tracking summary'!$E19<300%), IFERROR(INDEX('RAB tracking summary'!$H19:$BP19, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E19+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), 'RAB tracking summary'!$F19, 0), IF('RAB tracking summary'!BP19<>0, 'RAB tracking summary'!$D19/COUNTIF('RAB tracking summary'!$H19:$BP19, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D35","v":"Asset Class 12"},{"$f":"'RAB input'!$E35","v":"Premises"},{"$f":"IF(AND('RAB input'!$F520=\"No\", $G19=0), \"TRUE\", ROUND('RAB tracking summary'!$D20, 6)=ROUND($G19, 6))","v":true},-1.754156725063438,{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=H$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=H$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!H20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":-0.23519837408678304},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=I$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=I$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!I20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":-0.23519837408678304},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=J$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=J$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!J20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":-0.23519837408678304},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=K$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=K$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!K20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":-0.23519837408678304},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=L$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=L$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!L20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":-0.23519837408678304},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=M$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=M$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!M20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":-0.12821523163263096},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=N$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=N$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!N20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":-0.12821523163263096},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=O$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=O$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!O20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":-0.12821523163263096},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=P$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=P$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!P20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":-0.12821523163263102},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=Q$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!Q20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":-6.5303928098998626E-2},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=R$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=R$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!R20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=S$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=S$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!S20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=T$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=T$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!T20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=U$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=U$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!U20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=V$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=V$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!V20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=W$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=W$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!W20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=X$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=X$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!X20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=Y$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!Y20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=Z$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!Z20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AA$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AA20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AB$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AB20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AC$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AC20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AD$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AD20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AE$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AE20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AF$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AF20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AG$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AG20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AH$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AH20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AI$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AI20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AJ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AK$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AK20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AL$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AL20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AM$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AM20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AN$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AN20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AO$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AO20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AP$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AP20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AQ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AR$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AR20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AS$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AS20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AT$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AT20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AU$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AU20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AV$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AV20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AW$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AW20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AX$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AX20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AY$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AY20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!AZ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BA$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BA20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BB$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BB20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BC$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BC20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BD$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BD20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BE$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BE20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BF$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BF20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BG$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BG20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BH$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BH20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BI$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BI20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BJ20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BK$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BK20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BL$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BL20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BM$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BM20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BN$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BN20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BO$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BO20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), IF($H$4=BP$4, 'RAB tracking summary'!$D20, 0), IF(AND('RAB tracking summary'!$E20>-300%, 'RAB tracking summary'!$E20<300%), IFERROR(INDEX('RAB tracking summary'!$H20:$BP20, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E20+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), 'RAB tracking summary'!$F20, 0), IF('RAB tracking summary'!BP20<>0, 'RAB tracking summary'!$D20/COUNTIF('RAB tracking summary'!$H20:$BP20, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D36","v":"Asset Class 13"},{"$f":"'RAB input'!$E36","v":"Land"},{"$f":"IF(AND('RAB input'!$F521=\"No\", $G20=0), \"TRUE\", ROUND('RAB tracking summary'!$D21, 6)=ROUND($G20, 6))","v":"TRUE"},0,{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=H$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=H$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!H21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=I$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=I$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!I21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=J$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=J$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!J21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=K$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=K$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!K21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=L$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=L$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!L21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=M$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=M$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!M21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=N$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=N$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!N21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=O$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=O$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!O21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=P$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=P$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!P21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=Q$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!Q21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=R$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=R$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!R21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=S$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=S$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!S21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=T$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=T$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!T21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=U$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=U$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!U21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=V$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=V$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!V21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=W$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=W$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!W21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=X$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=X$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!X21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=Y$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!Y21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=Z$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!Z21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AA$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AA21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AB$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AB21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AC$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AC21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AD$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AD21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AE$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AE21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AF$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AF21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AG$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AG21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AH$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AH21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AI$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AI21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AJ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AK$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AK21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AL$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AL21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AM$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AM21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AN$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AN21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AO$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AO21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AP$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AP21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AQ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AR$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AR21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AS$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AS21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AT$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AT21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AU$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AU21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AV$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AV21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AW$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AW21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AX$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AX21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AY$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AY21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!AZ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BA$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BA21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BB$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BB21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BC$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BC21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BD$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BD21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BE$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BE21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BF$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BF21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BG$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BG21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BH$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BH21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BI$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BI21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BJ21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BK$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BK21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BL$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BL21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BM$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BM21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BN$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BN21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BO$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BO21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), IF($H$4=BP$4, 'RAB tracking summary'!$D21, 0), IF(AND('RAB tracking summary'!$E21>-300%, 'RAB tracking summary'!$E21<300%), IFERROR(INDEX('RAB tracking summary'!$H21:$BP21, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E21+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), 'RAB tracking summary'!$F21, 0), IF('RAB tracking summary'!BP21<>0, 'RAB tracking summary'!$D21/COUNTIF('RAB tracking summary'!$H21:$BP21, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D37","v":"Asset Class 14"},{"$f":"'RAB input'!$E37","v":"Easements"},{"$f":"IF(AND('RAB input'!$F522=\"No\", $G21=0), \"TRUE\", ROUND('RAB tracking summary'!$D22, 6)=ROUND($G21, 6))","v":"TRUE"},0,{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=H$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=H$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!H22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=I$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=I$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!I22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=J$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=J$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!J22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=K$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=K$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!K22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=L$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=L$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!L22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=M$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=M$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!M22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=N$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=N$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!N22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=O$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=O$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!O22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=P$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=P$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!P22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=Q$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!Q22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=R$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=R$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!R22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=S$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=S$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!S22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=T$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=T$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!T22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=U$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=U$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!U22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=V$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=V$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!V22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=W$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=W$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!W22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=X$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=X$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!X22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=Y$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!Y22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=Z$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!Z22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AA$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AA22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AB$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AB22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AC$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AC22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AD$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AD22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AE$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AE22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AF$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AF22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AG$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AG22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AH$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AH22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AI$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AI22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AJ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AK$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AK22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AL$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AL22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AM$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AM22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AN$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AN22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AO$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AO22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AP$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AP22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AQ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AR$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AR22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AS$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AS22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AT$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AT22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AU$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AU22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AV$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AV22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AW$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AW22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AX$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AX22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AY$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AY22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!AZ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BA$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BA22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BB$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BB22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BC$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BC22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BD$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BD22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BE$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BE22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BF$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BF22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BG$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BG22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BH$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BH22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BI$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BI22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BJ22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BK$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BK22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BL$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BL22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BM$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BM22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BN$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BN22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BO$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BO22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), IF($H$4=BP$4, 'RAB tracking summary'!$D22, 0), IF(AND('RAB tracking summary'!$E22>-300%, 'RAB tracking summary'!$E22<300%), IFERROR(INDEX('RAB tracking summary'!$H22:$BP22, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E22+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), 'RAB tracking summary'!$F22, 0), IF('RAB tracking summary'!BP22<>0, 'RAB tracking summary'!$D22/COUNTIF('RAB tracking summary'!$H22:$BP22, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D38","v":"Asset Class 15"},{"$f":"'RAB input'!$E38","v":"Equity raising costs (2003-08)"},{"$f":"IF(AND('RAB input'!$F523=\"No\", $G22=0), \"TRUE\", ROUND('RAB tracking summary'!$D23, 6)=ROUND($G22, 6))","v":true},40.051082349326769,{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=H$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=H$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!H23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":2.7487396977507554},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=I$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=I$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!I23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":2.7487396977507554},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=J$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=J$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!J23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":2.7487396977507554},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=K$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=K$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!K23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":2.7487396977507554},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=L$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=L$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!L23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":2.7487396977507554},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=M$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=M$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!M23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":2.7487396977507554},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=N$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=N$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!N23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":2.7487396977507554},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=O$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=O$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!O23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":2.7487396977507554},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=P$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=P$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!P23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":2.7487396977507554},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=Q$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!Q23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":2.7487396977507554},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=R$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=R$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!R23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":2.7487396977507554},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=S$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=S$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!S23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":2.7487396977507554},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=T$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=T$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!T23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":2.7487396977507554},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=U$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=U$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!U23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":2.7487396977507554},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=V$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=V$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!V23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":1.5687265808161832},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=W$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=W$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!W23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=X$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=X$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!X23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=Y$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!Y23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=Z$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!Z23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AA$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AA23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AB$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AB23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AC$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AC23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AD$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AD23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AE$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AE23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AF$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AF23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AG$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AG23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AH$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AH23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AI$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AI23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AJ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AK$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AK23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AL$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AL23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AM$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AM23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AN$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AN23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AO$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AO23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AP$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AP23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AQ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AR$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AR23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AS$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AS23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AT$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AT23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AU$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AU23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AV$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AV23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AW$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AW23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AX$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AX23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AY$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AY23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!AZ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BA$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BA23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BB$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BB23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BC$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BC23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BD$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BD23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BE$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BE23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BF$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BF23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BG$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BG23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BH$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BH23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BI$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BI23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BJ23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BK$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BK23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BL$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BL23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BM$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BM23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BN$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BN23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BO$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BO23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), IF($H$4=BP$4, 'RAB tracking summary'!$D23, 0), IF(AND('RAB tracking summary'!$E23>-300%, 'RAB tracking summary'!$E23<300%), IFERROR(INDEX('RAB tracking summary'!$H23:$BP23, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E23+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), 'RAB tracking summary'!$F23, 0), IF('RAB tracking summary'!BP23<>0, 'RAB tracking summary'!$D23/COUNTIF('RAB tracking summary'!$H23:$BP23, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D39","v":"Asset Class 16"},{"$f":"'RAB input'!$E39","v":"Inventory Adjustment (Other non-network)"},{"$f":"IF(AND('RAB input'!$F524=\"No\", $G23=0), \"TRUE\", ROUND('RAB tracking summary'!$D24, 6)=ROUND($G23, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=H$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=H$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!H24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=I$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=I$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!I24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=J$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=J$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!J24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=K$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=K$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!K24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=L$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=L$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!L24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=M$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=M$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!M24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=N$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=N$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!N24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=O$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=O$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!O24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=P$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=P$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!P24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=Q$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!Q24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=R$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=R$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!R24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=S$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=S$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!S24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=T$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=T$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!T24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=U$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=U$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!U24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=V$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=V$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!V24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=W$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=W$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!W24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=X$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=X$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!X24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=Y$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!Y24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=Z$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!Z24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AA$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AA24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AB$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AB24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AC$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AC24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AD$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AD24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AE$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AE24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AF$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AF24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AG$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AG24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AH$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AH24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AI$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AI24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AJ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AK$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AK24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AL$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AL24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AM$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AM24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AN$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AN24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AO$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AO24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AP$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AP24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AQ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AR$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AR24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AS$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AS24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AT$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AT24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AU$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AU24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AV$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AV24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AW$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AW24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AX$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AX24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AY$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AY24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!AZ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BA$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BA24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BB$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BB24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BC$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BC24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BD$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BD24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BE$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BE24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BF$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BF24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BG$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BG24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BH$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BH24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BI$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BI24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BJ24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BK$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BK24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BL$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BL24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BM$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BM24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BN$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BN24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BO$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BO24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), IF($H$4=BP$4, 'RAB tracking summary'!$D24, 0), IF(AND('RAB tracking summary'!$E24>-300%, 'RAB tracking summary'!$E24<300%), IFERROR(INDEX('RAB tracking summary'!$H24:$BP24, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E24+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), 'RAB tracking summary'!$F24, 0), IF('RAB tracking summary'!BP24<>0, 'RAB tracking summary'!$D24/COUNTIF('RAB tracking summary'!$H24:$BP24, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D40","v":"Asset Class 17"},{"$f":"'RAB input'!$E40","v":"Accelerated Depr"},{"$f":"IF(AND('RAB input'!$F525=\"No\", $G24=0), \"TRUE\", ROUND('RAB tracking summary'!$D25, 6)=ROUND($G24, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=H$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=H$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!H25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=I$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=I$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!I25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=J$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=J$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!J25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=K$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=K$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!K25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=L$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=L$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!L25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=M$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=M$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!M25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=N$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=N$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!N25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=O$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=O$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!O25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=P$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=P$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!P25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=Q$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!Q25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=R$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=R$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!R25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=S$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=S$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!S25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=T$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=T$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!T25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=U$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=U$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!U25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=V$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=V$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!V25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=W$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=W$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!W25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=X$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=X$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!X25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=Y$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!Y25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=Z$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!Z25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AA$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AA25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AB$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AB25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AC$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AC25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AD$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AD25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AE$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AE25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AF$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AF25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AG$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AG25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AH$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AH25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AI$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AI25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AJ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AK$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AK25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AL$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AL25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AM$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AM25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AN$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AN25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AO$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AO25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AP$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AP25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AQ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AR$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AR25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AS$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AS25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AT$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AT25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AU$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AU25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AV$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AV25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AW$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AW25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AX$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AX25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AY$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AY25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!AZ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BA$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BA25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BB$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BB25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BC$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BC25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BD$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BD25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BE$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BE25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BF$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BF25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BG$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BG25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BH$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BH25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BI$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BI25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BJ25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BK$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BK25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BL$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BL25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BM$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BM25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BN$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BN25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BO$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BO25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), IF($H$4=BP$4, 'RAB tracking summary'!$D25, 0), IF(AND('RAB tracking summary'!$E25>-300%, 'RAB tracking summary'!$E25<300%), IFERROR(INDEX('RAB tracking summary'!$H25:$BP25, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E25+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), 'RAB tracking summary'!$F25, 0), IF('RAB tracking summary'!BP25<>0, 'RAB tracking summary'!$D25/COUNTIF('RAB tracking summary'!$H25:$BP25, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D41","v":"Asset Class 18"},{"$f":"'RAB input'!$E41","v":"Insulators - Already Decommissioned"},{"$f":"IF(AND('RAB input'!$F526=\"No\", $G25=0), \"TRUE\", ROUND('RAB tracking summary'!$D26, 6)=ROUND($G25, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=H$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=H$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!H26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=I$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=I$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!I26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=J$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=J$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!J26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=K$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=K$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!K26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=L$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=L$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!L26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=M$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=M$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!M26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=N$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=N$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!N26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=O$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=O$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!O26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=P$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=P$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!P26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=Q$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!Q26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=R$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=R$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!R26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=S$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=S$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!S26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=T$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=T$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!T26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=U$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=U$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!U26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=V$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=V$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!V26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=W$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=W$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!W26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=X$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=X$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!X26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=Y$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!Y26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=Z$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!Z26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AA$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AA26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AB$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AB26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AC$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AC26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AD$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AD26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AE$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AE26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AF$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AF26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AG$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AG26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AH$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AH26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AI$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AI26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AJ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AK$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AK26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AL$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AL26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AM$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AM26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AN$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AN26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AO$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AO26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AP$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AP26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AQ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AR$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AR26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AS$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AS26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AT$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AT26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AU$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AU26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AV$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AV26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AW$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AW26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AX$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AX26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AY$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AY26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!AZ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BA$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BA26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BB$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BB26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BC$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BC26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BD$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BD26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BE$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BE26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BF$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BF26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BG$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BG26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BH$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BH26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BI$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BI26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BJ26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BK$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BK26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BL$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BL26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BM$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BM26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BN$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BN26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BO$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BO26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), IF($H$4=BP$4, 'RAB tracking summary'!$D26, 0), IF(AND('RAB tracking summary'!$E26>-300%, 'RAB tracking summary'!$E26<300%), IFERROR(INDEX('RAB tracking summary'!$H26:$BP26, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E26+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), 'RAB tracking summary'!$F26, 0), IF('RAB tracking summary'!BP26<>0, 'RAB tracking summary'!$D26/COUNTIF('RAB tracking summary'!$H26:$BP26, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D42","v":"Asset Class 19"},{"$f":"'RAB input'!$E42","v":"Insulators - Decommission 2022-2027"},{"$f":"IF(AND('RAB input'!$F527=\"No\", $G26=0), \"TRUE\", ROUND('RAB tracking summary'!$D27, 6)=ROUND($G26, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=H$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=H$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!H27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=I$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=I$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!I27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=J$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=J$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!J27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=K$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=K$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!K27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=L$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=L$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!L27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=M$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=M$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!M27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=N$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=N$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!N27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=O$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=O$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!O27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=P$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=P$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!P27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=Q$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!Q27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=R$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=R$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!R27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=S$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=S$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!S27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=T$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=T$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!T27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=U$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=U$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!U27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=V$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=V$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!V27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=W$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=W$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!W27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=X$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=X$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!X27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=Y$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!Y27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=Z$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!Z27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AA$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AA27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AB$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AB27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AC$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AC27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AD$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AD27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AE$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AE27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AF$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AF27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AG$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AG27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AH$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AH27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AI$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AI27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AJ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AK$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AK27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AL$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AL27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AM$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AM27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AN$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AN27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AO$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AO27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AP$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AP27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AQ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AR$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AR27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AS$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AS27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AT$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AT27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AU$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AU27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AV$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AV27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AW$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AW27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AX$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AX27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AY$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AY27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!AZ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BA$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BA27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BB$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BB27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BC$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BC27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BD$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BD27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BE$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BE27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BF$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BF27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BG$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BG27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BH$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BH27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BI$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BI27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BJ27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BK$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BK27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BL$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BL27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BM$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BM27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BN$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BN27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BO$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BO27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), IF($H$4=BP$4, 'RAB tracking summary'!$D27, 0), IF(AND('RAB tracking summary'!$E27>-300%, 'RAB tracking summary'!$E27<300%), IFERROR(INDEX('RAB tracking summary'!$H27:$BP27, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E27+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), 'RAB tracking summary'!$F27, 0), IF('RAB tracking summary'!BP27<>0, 'RAB tracking summary'!$D27/COUNTIF('RAB tracking summary'!$H27:$BP27, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D43","v":"Asset Class 20"},{"$f":"'RAB input'!$E43","v":"Polymeric Insulators"},{"$f":"IF(AND('RAB input'!$F528=\"No\", $G27=0), \"TRUE\", ROUND('RAB tracking summary'!$D28, 6)=ROUND($G27, 6))","v":true},126.90713638632876,{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=H$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=H$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!H28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":10.860862620957608},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=I$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=I$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!I28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":10.860862620957608},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=J$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=J$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!J28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":10.860862620957608},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=K$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=K$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!K28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":10.860862620957608},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=L$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=L$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!L28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":10.860862620957608},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=M$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=M$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!M28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":10.860862620957608},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=N$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=N$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!N28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":10.860862620957608},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=O$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=O$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!O28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":10.860862620957608},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=P$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=P$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!P28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":4.991169451087285},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=Q$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!Q28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3952681179881923},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=R$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=R$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!R28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3952681179881923},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=S$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=S$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!S28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3952681179881923},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=T$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=T$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!T28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3952681179881923},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=U$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=U$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!U28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3952681179881923},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=V$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=V$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!V28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3952681179881923},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=W$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=W$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!W28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3952681179881923},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=X$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=X$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!X28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3952681179881923},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=Y$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!Y28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3952681179881923},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=Z$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!Z28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3952681179881923},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AA$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AA28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3952681179881923},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AB$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AB28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3952681179881923},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AC$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AC28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3952681179881923},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AD$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AD28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3952681179881923},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AE$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AE28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3952681179881923},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AF$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AF28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3952681179881923},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AG$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AG28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3952681179881923},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AH$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AH28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3952681179881923},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AI$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AI28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3952681179881923},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AJ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3952681179881923},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AK$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AK28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3952681179881923},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AL$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AL28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3952681179881923},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AM$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AM28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.3738793919665659},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AN$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AN28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.1584568610837744},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AO$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AO28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":1.0859625162164601},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AP$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AP28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0.71486860257353202},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AQ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":8.4510571142422212E-16},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AR$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AR28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AS$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AS28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AT$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AT28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AU$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AU28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AV$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AV28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AW$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AW28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AX$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AX28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AY$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AY28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!AZ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BA$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BA28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BB$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BB28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BC$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BC28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BD$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BD28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BE$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BE28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BF$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BF28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BG$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BG28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BH$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BH28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BI$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BI28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BJ28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BK$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BK28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BL$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BL28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BM$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BM28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BN$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BN28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BO$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BO28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), IF($H$4=BP$4, 'RAB tracking summary'!$D28, 0), IF(AND('RAB tracking summary'!$E28>-300%, 'RAB tracking summary'!$E28<300%), IFERROR(INDEX('RAB tracking summary'!$H28:$BP28, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E28+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), 'RAB tracking summary'!$F28, 0), IF('RAB tracking summary'!BP28<>0, 'RAB tracking summary'!$D28/COUNTIF('RAB tracking summary'!$H28:$BP28, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D44","v":"Asset Class 21"},{"$f":"'RAB input'!$E44","v":"Instrument Transformers - Already Decommissioned"},{"$f":"IF(AND('RAB input'!$F529=\"No\", $G28=0), \"TRUE\", ROUND('RAB tracking summary'!$D29, 6)=ROUND($G28, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=H$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=H$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!H29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=I$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=I$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!I29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=J$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=J$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!J29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=K$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=K$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!K29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=L$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=L$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!L29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=M$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=M$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!M29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=N$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=N$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!N29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=O$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=O$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!O29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=P$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=P$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!P29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=Q$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!Q29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=R$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=R$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!R29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=S$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=S$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!S29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=T$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=T$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!T29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=U$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=U$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!U29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=V$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=V$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!V29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=W$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=W$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!W29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=X$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=X$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!X29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=Y$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!Y29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=Z$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!Z29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AA$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AA29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AB$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AB29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AC$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AC29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AD$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AD29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AE$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AE29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AF$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AF29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AG$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AG29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AH$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AH29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AI$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AI29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AJ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AK$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AK29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AL$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AL29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AM$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AM29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AN$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AN29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AO$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AO29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AP$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AP29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AQ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AR$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AR29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AS$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AS29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AT$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AT29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AU$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AU29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AV$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AV29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AW$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AW29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AX$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AX29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AY$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AY29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!AZ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BA$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BA29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BB$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BB29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BC$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BC29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BD$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BD29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BE$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BE29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BF$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BF29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BG$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BG29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BH$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BH29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BI$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BI29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BJ29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BK$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BK29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BL$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BL29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BM$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BM29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BN$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BN29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BO$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BO29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), IF($H$4=BP$4, 'RAB tracking summary'!$D29, 0), IF(AND('RAB tracking summary'!$E29>-300%, 'RAB tracking summary'!$E29<300%), IFERROR(INDEX('RAB tracking summary'!$H29:$BP29, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E29+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), 'RAB tracking summary'!$F29, 0), IF('RAB tracking summary'!BP29<>0, 'RAB tracking summary'!$D29/COUNTIF('RAB tracking summary'!$H29:$BP29, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D45","v":"Asset Class 22"},{"$f":"'RAB input'!$E45","v":"Instrument Transformers - Decommission 2022-2027"},{"$f":"IF(AND('RAB input'!$F530=\"No\", $G29=0), \"TRUE\", ROUND('RAB tracking summary'!$D30, 6)=ROUND($G29, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=H$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=H$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!H30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=I$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=I$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!I30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=J$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=J$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!J30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=K$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=K$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!K30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=L$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=L$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!L30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=M$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=M$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!M30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=N$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=N$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!N30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=O$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=O$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!O30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=P$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=P$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!P30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=Q$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!Q30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=R$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=R$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!R30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=S$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=S$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!S30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=T$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=T$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!T30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=U$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=U$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!U30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=V$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=V$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!V30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=W$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=W$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!W30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=X$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=X$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!X30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=Y$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!Y30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=Z$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!Z30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AA$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AA30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AB$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AB30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AC$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AC30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AD$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AD30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AE$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AE30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AF$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AF30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AG$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AG30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AH$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AH30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AI$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AI30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AJ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AK$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AK30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AL$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AL30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AM$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AM30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AN$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AN30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AO$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AO30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AP$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AP30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AQ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AR$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AR30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AS$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AS30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AT$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AT30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AU$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AU30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AV$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AV30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AW$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AW30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AX$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AX30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AY$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AY30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!AZ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BA$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BA30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BB$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BB30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BC$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BC30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BD$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BD30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BE$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BE30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BF$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BF30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BG$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BG30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BH$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BH30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BI$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BI30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BJ30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BK$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BK30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BL$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BL30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BM$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BM30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BN$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BN30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BO$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BO30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), IF($H$4=BP$4, 'RAB tracking summary'!$D30, 0), IF(AND('RAB tracking summary'!$E30>-300%, 'RAB tracking summary'!$E30<300%), IFERROR(INDEX('RAB tracking summary'!$H30:$BP30, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E30+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), 'RAB tracking summary'!$F30, 0), IF('RAB tracking summary'!BP30<>0, 'RAB tracking summary'!$D30/COUNTIF('RAB tracking summary'!$H30:$BP30, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D46","v":"Asset Class 23"},{"$f":"'RAB input'!$E46","v":0},{"$f":"IF(AND('RAB input'!$F531=\"No\", $G30=0), \"TRUE\", ROUND('RAB tracking summary'!$D31, 6)=ROUND($G30, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=H$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=H$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!H31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=I$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=I$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!I31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=J$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=J$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!J31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=K$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=K$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!K31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=L$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=L$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!L31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=M$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=M$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!M31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=N$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=N$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!N31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=O$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=O$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!O31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=P$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=P$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!P31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=Q$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!Q31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=R$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=R$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!R31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=S$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=S$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!S31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=T$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=T$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!T31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=U$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=U$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!U31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=V$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=V$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!V31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=W$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=W$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!W31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=X$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=X$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!X31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=Y$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!Y31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=Z$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!Z31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AA$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AA31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AB$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AB31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AC$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AC31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AD$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AD31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AE$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AE31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AF$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AF31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AG$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AG31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AH$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AH31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AI$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AI31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AJ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AK$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AK31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AL$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AL31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AM$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AM31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AN$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AN31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AO$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AO31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AP$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AP31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AQ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AR$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AR31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AS$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AS31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AT$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AT31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AU$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AU31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AV$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AV31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AW$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AW31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AX$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AX31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AY$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AY31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!AZ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BA$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BA31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BB$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BB31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BC$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BC31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BD$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BD31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BE$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BE31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BF$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BF31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BG$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BG31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BH$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BH31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BI$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BI31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BJ31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BK$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BK31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BL$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BL31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BM$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BM31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BN$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BN31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BO$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BO31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), IF($H$4=BP$4, 'RAB tracking summary'!$D31, 0), IF(AND('RAB tracking summary'!$E31>-300%, 'RAB tracking summary'!$E31<300%), IFERROR(INDEX('RAB tracking summary'!$H31:$BP31, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E31+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), 'RAB tracking summary'!$F31, 0), IF('RAB tracking summary'!BP31<>0, 'RAB tracking summary'!$D31/COUNTIF('RAB tracking summary'!$H31:$BP31, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D47","v":"Asset Class 24"},{"$f":"'RAB input'!$E47","v":"Lease L&B 2019-20 < 20 years rem life"},{"$f":"IF(AND('RAB input'!$F532=\"No\", $G31=0), \"TRUE\", ROUND('RAB tracking summary'!$D32, 6)=ROUND($G31, 6))","v":true},-0.76714501077250841,{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=H$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=H$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!H32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":-0.76714501077250841},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=I$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=I$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!I32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=J$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=J$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!J32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=K$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=K$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!K32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=L$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=L$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!L32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=M$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=M$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!M32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=N$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=N$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!N32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=O$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=O$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!O32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=P$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=P$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!P32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=Q$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!Q32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=R$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=R$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!R32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=S$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=S$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!S32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=T$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=T$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!T32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=U$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=U$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!U32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=V$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=V$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!V32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=W$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=W$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!W32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=X$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=X$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!X32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=Y$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!Y32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=Z$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!Z32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AA$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AA32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AB$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AB32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AC$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AC32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AD$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AD32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AE$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AE32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AF$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AF32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AG$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AG32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AH$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AH32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AI$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AI32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AJ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AK$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AK32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AL$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AL32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AM$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AM32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AN$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AN32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AO$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AO32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AP$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AP32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AQ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AR$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AR32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AS$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AS32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AT$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AT32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AU$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AU32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AV$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AV32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AW$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AW32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AX$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AX32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AY$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AY32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!AZ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BA$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BA32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BB$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BB32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BC$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BC32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BD$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BD32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BE$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BE32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BF$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BF32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BG$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BG32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BH$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BH32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BI$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BI32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BJ32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BK$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BK32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BL$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BL32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BM$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BM32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BN$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BN32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BO$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BO32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), IF($H$4=BP$4, 'RAB tracking summary'!$D32, 0), IF(AND('RAB tracking summary'!$E32>-300%, 'RAB tracking summary'!$E32<300%), IFERROR(INDEX('RAB tracking summary'!$H32:$BP32, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E32+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), 'RAB tracking summary'!$F32, 0), IF('RAB tracking summary'!BP32<>0, 'RAB tracking summary'!$D32/COUNTIF('RAB tracking summary'!$H32:$BP32, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D48","v":"Asset Class 25"},{"$f":"'RAB input'!$E48","v":"Lease L&B 2019-20 > 20 years rem life"},{"$f":"IF(AND('RAB input'!$F533=\"No\", $G32=0), \"TRUE\", ROUND('RAB tracking summary'!$D33, 6)=ROUND($G32, 6))","v":true},20.508931974131997,{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=H$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=H$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!H33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.86164063543219283},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=I$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=I$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!I33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=J$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=J$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!J33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=K$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=K$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!K33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=L$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=L$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!L33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=M$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=M$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!M33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=N$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=N$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!N33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=O$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=O$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!O33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=P$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=P$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!P33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=Q$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!Q33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=R$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=R$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!R33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=S$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=S$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!S33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=T$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=T$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!T33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=U$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=U$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!U33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=V$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=V$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!V33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=W$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=W$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!W33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=X$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=X$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!X33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=Y$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!Y33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=Z$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!Z33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AA$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AA33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AB$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AB33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AC$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AC33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AD$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AD33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AE$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AE33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AF$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AF33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AG$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AG33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AH$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AH33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AI$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AI33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AJ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AK$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AK33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AL$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AL33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AM$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AM33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AN$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AN33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AO$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AO33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AP$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AP33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AQ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AR$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AR33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AS$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AS33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AT$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AT33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AU$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AU33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AV$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AV33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0.4907131468552815},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AW$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AW33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":1.8765464488554238E-2},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AX$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AX33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AY$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AY33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!AZ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BA$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BA33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BB$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BB33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BC$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BC33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BD$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BD33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BE$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BE33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BF$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BF33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BG$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BG33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BH$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BH33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BI$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BI33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BJ33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BK$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BK33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BL$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BL33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BM$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BM33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BN$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BN33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BO$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BO33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), IF($H$4=BP$4, 'RAB tracking summary'!$D33, 0), IF(AND('RAB tracking summary'!$E33>-300%, 'RAB tracking summary'!$E33<300%), IFERROR(INDEX('RAB tracking summary'!$H33:$BP33, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E33+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), 'RAB tracking summary'!$F33, 0), IF('RAB tracking summary'!BP33<>0, 'RAB tracking summary'!$D33/COUNTIF('RAB tracking summary'!$H33:$BP33, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D49","v":"Asset Class 26"},{"$f":"'RAB input'!$E49","v":"Lease L&B 2020-21"},{"$f":"IF(AND('RAB input'!$F534=\"No\", $G33=0), \"TRUE\", ROUND('RAB tracking summary'!$D34, 6)=ROUND($G33, 6))","v":true},-3.5604632108532122,{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=H$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=H$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!H34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":-3.5604632108532122},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=I$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=I$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!I34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=J$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=J$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!J34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=K$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=K$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!K34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=L$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=L$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!L34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=M$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=M$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!M34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=N$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=N$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!N34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=O$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=O$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!O34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=P$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=P$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!P34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=Q$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!Q34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=R$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=R$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!R34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=S$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=S$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!S34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=T$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=T$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!T34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=U$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=U$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!U34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=V$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=V$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!V34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=W$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=W$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!W34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=X$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=X$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!X34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=Y$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!Y34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=Z$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!Z34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AA$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AA34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AB$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AB34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AC$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AC34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AD$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AD34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AE$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AE34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AF$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AF34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AG$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AG34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AH$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AH34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AI$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AI34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AJ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AK$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AK34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AL$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AL34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AM$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AM34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AN$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AN34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AO$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AO34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AP$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AP34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AQ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AR$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AR34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AS$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AS34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AT$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AT34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AU$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AU34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AV$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AV34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AW$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AW34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AX$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AX34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AY$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AY34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!AZ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BA$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BA34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BB$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BB34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BC$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BC34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BD$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BD34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BE$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BE34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BF$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BF34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BG$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BG34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BH$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BH34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BI$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BI34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BJ34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BK$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BK34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BL$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BL34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BM$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BM34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BN$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BN34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BO$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BO34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), IF($H$4=BP$4, 'RAB tracking summary'!$D34, 0), IF(AND('RAB tracking summary'!$E34>-300%, 'RAB tracking summary'!$E34<300%), IFERROR(INDEX('RAB tracking summary'!$H34:$BP34, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E34+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), 'RAB tracking summary'!$F34, 0), IF('RAB tracking summary'!BP34<>0, 'RAB tracking summary'!$D34/COUNTIF('RAB tracking summary'!$H34:$BP34, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D50","v":"Asset Class 27"},{"$f":"'RAB input'!$E50","v":"Lease L&B 2021-22"},{"$f":"IF(AND('RAB input'!$F535=\"No\", $G34=0), \"TRUE\", ROUND('RAB tracking summary'!$D35, 6)=ROUND($G34, 6))","v":true},0.46654545800284297,{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=H$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=H$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!H35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0.46654545800284297},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=I$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=I$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!I35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=J$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=J$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!J35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=K$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=K$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!K35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=L$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=L$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!L35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=M$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=M$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!M35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=N$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=N$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!N35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=O$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=O$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!O35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=P$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=P$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!P35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=Q$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!Q35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=R$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=R$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!R35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=S$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=S$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!S35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=T$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=T$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!T35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=U$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=U$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!U35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=V$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=V$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!V35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=W$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=W$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!W35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=X$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=X$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!X35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=Y$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!Y35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=Z$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!Z35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AA$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AA35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AB$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AB35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AC$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AC35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AD$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AD35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AE$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AE35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AF$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AF35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AG$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AG35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AH$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AH35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AI$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AI35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AJ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AK$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AK35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AL$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AL35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AM$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AM35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AN$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AN35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AO$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AO35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AP$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AP35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AQ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AR$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AR35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AS$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AS35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AT$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AT35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AU$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AU35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AV$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AV35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AW$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AW35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AX$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AX35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AY$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AY35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!AZ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BA$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BA35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BB$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BB35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BC$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BC35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BD$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BD35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BE$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BE35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BF$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BF35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BG$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BG35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BH$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BH35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BI$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BI35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BJ35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BK$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BK35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BL$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BL35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BM$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BM35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BN$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BN35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BO$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BO35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), IF($H$4=BP$4, 'RAB tracking summary'!$D35, 0), IF(AND('RAB tracking summary'!$E35>-300%, 'RAB tracking summary'!$E35<300%), IFERROR(INDEX('RAB tracking summary'!$H35:$BP35, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E35+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), 'RAB tracking summary'!$F35, 0), IF('RAB tracking summary'!BP35<>0, 'RAB tracking summary'!$D35/COUNTIF('RAB tracking summary'!$H35:$BP35, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D51","v":"Asset Class 28"},{"$f":"'RAB input'!$E51","v":"Lease L&B 2022-23"},{"$f":"IF(AND('RAB input'!$F536=\"No\", $G35=0), \"TRUE\", ROUND('RAB tracking summary'!$D36, 6)=ROUND($G35, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=H$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=H$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!H36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=I$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=I$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!I36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=J$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=J$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!J36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=K$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=K$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!K36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=L$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=L$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!L36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=M$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=M$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!M36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=N$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=N$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!N36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=O$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=O$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!O36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=P$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=P$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!P36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=Q$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!Q36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=R$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=R$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!R36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=S$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=S$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!S36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=T$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=T$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!T36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=U$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=U$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!U36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=V$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=V$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!V36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=W$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=W$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!W36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=X$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=X$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!X36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=Y$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!Y36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=Z$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!Z36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AA$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AA36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AB$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AB36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AC$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AC36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AD$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AD36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AE$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AE36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AF$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AF36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AG$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AG36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AH$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AH36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AI$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AI36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AJ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AK$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AK36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AL$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AL36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AM$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AM36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AN$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AN36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AO$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AO36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AP$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AP36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AQ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AR$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AR36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AS$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AS36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AT$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AT36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AU$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AU36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AV$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AV36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AW$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AW36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AX$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AX36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AY$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AY36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!AZ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BA$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BA36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BB$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BB36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BC$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BC36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BD$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BD36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BE$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BE36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BF$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BF36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BG$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BG36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BH$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BH36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BI$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BI36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BJ36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BK$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BK36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BL$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BL36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BM$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BM36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BN$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BN36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BO$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BO36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), IF($H$4=BP$4, 'RAB tracking summary'!$D36, 0), IF(AND('RAB tracking summary'!$E36>-300%, 'RAB tracking summary'!$E36<300%), IFERROR(INDEX('RAB tracking summary'!$H36:$BP36, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E36+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), 'RAB tracking summary'!$F36, 0), IF('RAB tracking summary'!BP36<>0, 'RAB tracking summary'!$D36/COUNTIF('RAB tracking summary'!$H36:$BP36, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D52","v":"Asset Class 29"},{"$f":"'RAB input'!$E52","v":"Lease L&B 2023-24"},{"$f":"IF(AND('RAB input'!$F537=\"No\", $G36=0), \"TRUE\", ROUND('RAB tracking summary'!$D37, 6)=ROUND($G36, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=H$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=H$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!H37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=I$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=I$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!I37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=J$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=J$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!J37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=K$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=K$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!K37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=L$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=L$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!L37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=M$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=M$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!M37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=N$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=N$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!N37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=O$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=O$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!O37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=P$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=P$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!P37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=Q$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!Q37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=R$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=R$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!R37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=S$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=S$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!S37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=T$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=T$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!T37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=U$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=U$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!U37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=V$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=V$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!V37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=W$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=W$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!W37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=X$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=X$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!X37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=Y$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!Y37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=Z$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!Z37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AA$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AA37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AB$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AB37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AC$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AC37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AD$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AD37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AE$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AE37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AF$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AF37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AG$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AG37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AH$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AH37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AI$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AI37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AJ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AK$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AK37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AL$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AL37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AM$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AM37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AN$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AN37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AO$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AO37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AP$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AP37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AQ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AR$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AR37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AS$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AS37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AT$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AT37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AU$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AU37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AV$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AV37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AW$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AW37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AX$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AX37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AY$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AY37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!AZ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BA$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BA37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BB$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BB37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BC$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BC37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BD$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BD37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BE$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BE37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BF$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BF37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BG$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BG37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BH$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BH37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BI$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BI37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BJ37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BK$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BK37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BL$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BL37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BM$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BM37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BN$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BN37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BO$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BO37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), IF($H$4=BP$4, 'RAB tracking summary'!$D37, 0), IF(AND('RAB tracking summary'!$E37>-300%, 'RAB tracking summary'!$E37<300%), IFERROR(INDEX('RAB tracking summary'!$H37:$BP37, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E37+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), 'RAB tracking summary'!$F37, 0), IF('RAB tracking summary'!BP37<>0, 'RAB tracking summary'!$D37/COUNTIF('RAB tracking summary'!$H37:$BP37, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D53","v":"Asset Class 30"},{"$f":"'RAB input'!$E53","v":0},{"$f":"IF(AND('RAB input'!$F538=\"No\", $G37=0), \"TRUE\", ROUND('RAB tracking summary'!$D38, 6)=ROUND($G37, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=H$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=H$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!H38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=I$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=I$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!I38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=J$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=J$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!J38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=K$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=K$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!K38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=L$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=L$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!L38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=M$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=M$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!M38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=N$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=N$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!N38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=O$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=O$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!O38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=P$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=P$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!P38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=Q$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!Q38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=R$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=R$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!R38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=S$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=S$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!S38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=T$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=T$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!T38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=U$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=U$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!U38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=V$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=V$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!V38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=W$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=W$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!W38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=X$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=X$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!X38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=Y$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!Y38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=Z$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!Z38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AA$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AA38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AB$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AB38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AC$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AC38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AD$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AD38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AE$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AE38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AF$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AF38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AG$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AG38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AH$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AH38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AI$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AI38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AJ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AK$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AK38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AL$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AL38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AM$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AM38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AN$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AN38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AO$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AO38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AP$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AP38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AQ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AR$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AR38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AS$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AS38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AT$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AT38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AU$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AU38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AV$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AV38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AW$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AW38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AX$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AX38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AY$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AY38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!AZ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BA$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BA38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BB$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BB38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BC$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BC38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BD$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BD38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BE$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BE38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BF$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BF38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BG$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BG38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BH$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BH38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BI$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BI38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BJ38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BK$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BK38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BL$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BL38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BM$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BM38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BN$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BN38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BO$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BO38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), IF($H$4=BP$4, 'RAB tracking summary'!$D38, 0), IF(AND('RAB tracking summary'!$E38>-300%, 'RAB tracking summary'!$E38<300%), IFERROR(INDEX('RAB tracking summary'!$H38:$BP38, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E38+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), 'RAB tracking summary'!$F38, 0), IF('RAB tracking summary'!BP38<>0, 'RAB tracking summary'!$D38/COUNTIF('RAB tracking summary'!$H38:$BP38, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D54","v":"Asset Class 31"},{"$f":"'RAB input'!$E54","v":"Lease L&B 2025-26"},{"$f":"IF(AND('RAB input'!$F539=\"No\", $G38=0), \"TRUE\", ROUND('RAB tracking summary'!$D39, 6)=ROUND($G38, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=H$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=H$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!H39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=I$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=I$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!I39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=J$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=J$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!J39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=K$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=K$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!K39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=L$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=L$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!L39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=M$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=M$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!M39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=N$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=N$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!N39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=O$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=O$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!O39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=P$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=P$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!P39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=Q$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!Q39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=R$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=R$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!R39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=S$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=S$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!S39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=T$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=T$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!T39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=U$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=U$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!U39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=V$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=V$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!V39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=W$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=W$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!W39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=X$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=X$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!X39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=Y$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!Y39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=Z$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!Z39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AA$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AA39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AB$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AB39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AC$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AC39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AD$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AD39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AE$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AE39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AF$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AF39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AG$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AG39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AH$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AH39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AI$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AI39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AJ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AK$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AK39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AL$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AL39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AM$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AM39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AN$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AN39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AO$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AO39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AP$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AP39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AQ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AR$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AR39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AS$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AS39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AT$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AT39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AU$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AU39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AV$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AV39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AW$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AW39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AX$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AX39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AY$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AY39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!AZ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BA$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BA39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BB$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BB39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BC$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BC39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BD$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BD39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BE$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BE39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BF$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BF39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BG$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BG39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BH$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BH39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BI$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BI39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BJ39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BK$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BK39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BL$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BL39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BM$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BM39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BN$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BN39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BO$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BO39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), IF($H$4=BP$4, 'RAB tracking summary'!$D39, 0), IF(AND('RAB tracking summary'!$E39>-300%, 'RAB tracking summary'!$E39<300%), IFERROR(INDEX('RAB tracking summary'!$H39:$BP39, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E39+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), 'RAB tracking summary'!$F39, 0), IF('RAB tracking summary'!BP39<>0, 'RAB tracking summary'!$D39/COUNTIF('RAB tracking summary'!$H39:$BP39, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D55","v":"Asset Class 32"},{"$f":"'RAB input'!$E55","v":"Lease L&B 2026-27"},{"$f":"IF(AND('RAB input'!$F540=\"No\", $G39=0), \"TRUE\", ROUND('RAB tracking summary'!$D40, 6)=ROUND($G39, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=H$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=H$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!H40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=I$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=I$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!I40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=J$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=J$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!J40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=K$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=K$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!K40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=L$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=L$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!L40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=M$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=M$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!M40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=N$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=N$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!N40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=O$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=O$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!O40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=P$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=P$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!P40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=Q$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!Q40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=R$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=R$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!R40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=S$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=S$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!S40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=T$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=T$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!T40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=U$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=U$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!U40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=V$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=V$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!V40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=W$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=W$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!W40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=X$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=X$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!X40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=Y$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!Y40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=Z$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!Z40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AA$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AA40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AB$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AB40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AC$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AC40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AD$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AD40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AE$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AE40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AF$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AF40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AG$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AG40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AH$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AH40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AI$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AI40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AJ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AK$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AK40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AL$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AL40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AM$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AM40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AN$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AN40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AO$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AO40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AP$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AP40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AQ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AR$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AR40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AS$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AS40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AT$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AT40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AU$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AU40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AV$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AV40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AW$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AW40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AX$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AX40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AY$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AY40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!AZ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BA$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BA40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BB$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BB40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BC$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BC40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BD$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BD40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BE$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BE40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BF$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BF40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BG$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BG40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BH$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BH40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BI$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BI40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BJ40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BK$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BK40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BL$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BL40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BM$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BM40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BN$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BN40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BO$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BO40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), IF($H$4=BP$4, 'RAB tracking summary'!$D40, 0), IF(AND('RAB tracking summary'!$E40>-300%, 'RAB tracking summary'!$E40<300%), IFERROR(INDEX('RAB tracking summary'!$H40:$BP40, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E40+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), 'RAB tracking summary'!$F40, 0), IF('RAB tracking summary'!BP40<>0, 'RAB tracking summary'!$D40/COUNTIF('RAB tracking summary'!$H40:$BP40, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D56","v":"Asset Class 33"},{"$f":"'RAB input'!$E56","v":0},{"$f":"IF(AND('RAB input'!$F541=\"No\", $G40=0), \"TRUE\", ROUND('RAB tracking summary'!$D41, 6)=ROUND($G40, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=H$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=H$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!H41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=I$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=I$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!I41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=J$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=J$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!J41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=K$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=K$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!K41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=L$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=L$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!L41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=M$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=M$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!M41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=N$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=N$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!N41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=O$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=O$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!O41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=P$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=P$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!P41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=Q$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!Q41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=R$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=R$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!R41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=S$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=S$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!S41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=T$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=T$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!T41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=U$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=U$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!U41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=V$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=V$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!V41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=W$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=W$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!W41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=X$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=X$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!X41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=Y$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!Y41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=Z$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!Z41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AA$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AA41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AB$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AB41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AC$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AC41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AD$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AD41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AE$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AE41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AF$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AF41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AG$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AG41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AH$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AH41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AI$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AI41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AJ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AK$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AK41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AL$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AL41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AM$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AM41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AN$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AN41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AO$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AO41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AP$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AP41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AQ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AR$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AR41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AS$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AS41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AT$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AT41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AU$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AU41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AV$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AV41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AW$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AW41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AX$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AX41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AY$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AY41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!AZ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BA$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BA41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BB$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BB41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BC$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BC41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BD$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BD41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BE$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BE41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BF$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BF41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BG$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BG41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BH$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BH41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BI$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BI41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BJ41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BK$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BK41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BL$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BL41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BM$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BM41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BN$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BN41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BO$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BO41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), IF($H$4=BP$4, 'RAB tracking summary'!$D41, 0), IF(AND('RAB tracking summary'!$E41>-300%, 'RAB tracking summary'!$E41<300%), IFERROR(INDEX('RAB tracking summary'!$H41:$BP41, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E41+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), 'RAB tracking summary'!$F41, 0), IF('RAB tracking summary'!BP41<>0, 'RAB tracking summary'!$D41/COUNTIF('RAB tracking summary'!$H41:$BP41, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D57","v":"Asset Class 34"},{"$f":"'RAB input'!$E57","v":0},{"$f":"IF(AND('RAB input'!$F542=\"No\", $G41=0), \"TRUE\", ROUND('RAB tracking summary'!$D42, 6)=ROUND($G41, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=H$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=H$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!H42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=I$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=I$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!I42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=J$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=J$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!J42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=K$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=K$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!K42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=L$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=L$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!L42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=M$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=M$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!M42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=N$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=N$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!N42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=O$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=O$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!O42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=P$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=P$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!P42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=Q$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!Q42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=R$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=R$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!R42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=S$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=S$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!S42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=T$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=T$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!T42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=U$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=U$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!U42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=V$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=V$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!V42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=W$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=W$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!W42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=X$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=X$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!X42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=Y$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!Y42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=Z$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!Z42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AA$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AA42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AB$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AB42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AC$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AC42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AD$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AD42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AE$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AE42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AF$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AF42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AG$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AG42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AH$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AH42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AI$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AI42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AJ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AK$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AK42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AL$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AL42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AM$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AM42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AN$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AN42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AO$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AO42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AP$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AP42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AQ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AR$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AR42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AS$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AS42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AT$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AT42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AU$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AU42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AV$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AV42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AW$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AW42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AX$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AX42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AY$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AY42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!AZ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BA$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BA42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BB$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BB42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BC$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BC42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BD$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BD42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BE$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BE42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BF$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BF42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BG$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BG42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BH$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BH42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BI$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BI42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BJ42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BK$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BK42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BL$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BL42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BM$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BM42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BN$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BN42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BO$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BO42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), IF($H$4=BP$4, 'RAB tracking summary'!$D42, 0), IF(AND('RAB tracking summary'!$E42>-300%, 'RAB tracking summary'!$E42<300%), IFERROR(INDEX('RAB tracking summary'!$H42:$BP42, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E42+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), 'RAB tracking summary'!$F42, 0), IF('RAB tracking summary'!BP42<>0, 'RAB tracking summary'!$D42/COUNTIF('RAB tracking summary'!$H42:$BP42, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D58","v":"Asset Class 35"},{"$f":"'RAB input'!$E58","v":0},{"$f":"IF(AND('RAB input'!$F543=\"No\", $G42=0), \"TRUE\", ROUND('RAB tracking summary'!$D43, 6)=ROUND($G42, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=H$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=H$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!H43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=I$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=I$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!I43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=J$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=J$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!J43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=K$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=K$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!K43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=L$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=L$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!L43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=M$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=M$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!M43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=N$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=N$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!N43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=O$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=O$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!O43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=P$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=P$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!P43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=Q$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!Q43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=R$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=R$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!R43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=S$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=S$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!S43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=T$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=T$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!T43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=U$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=U$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!U43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=V$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=V$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!V43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=W$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=W$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!W43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=X$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=X$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!X43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=Y$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!Y43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=Z$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!Z43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AA$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AA43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AB$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AB43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AC$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AC43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AD$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AD43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AE$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AE43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AF$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AF43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AG$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AG43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AH$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AH43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AI$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AI43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AJ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AK$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AK43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AL$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AL43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AM$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AM43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AN$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AN43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AO$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AO43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AP$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AP43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AQ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AR$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AR43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AS$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AS43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AT$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AT43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AU$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AU43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AV$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AV43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AW$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AW43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AX$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AX43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AY$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AY43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!AZ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BA$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BA43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BB$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BB43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BC$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BC43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BD$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BD43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BE$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BE43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BF$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BF43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BG$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BG43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BH$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BH43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BI$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BI43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BJ43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BK$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BK43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BL$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BL43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BM$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BM43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BN$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BN43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BO$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BO43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), IF($H$4=BP$4, 'RAB tracking summary'!$D43, 0), IF(AND('RAB tracking summary'!$E43>-300%, 'RAB tracking summary'!$E43<300%), IFERROR(INDEX('RAB tracking summary'!$H43:$BP43, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E43+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), 'RAB tracking summary'!$F43, 0), IF('RAB tracking summary'!BP43<>0, 'RAB tracking summary'!$D43/COUNTIF('RAB tracking summary'!$H43:$BP43, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D59","v":"Asset Class 36"},{"$f":"'RAB input'!$E59","v":0},{"$f":"IF(AND('RAB input'!$F544=\"No\", $G43=0), \"TRUE\", ROUND('RAB tracking summary'!$D44, 6)=ROUND($G43, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=H$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=H$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!H44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=I$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=I$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!I44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=J$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=J$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!J44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=K$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=K$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!K44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=L$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=L$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!L44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=M$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=M$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!M44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=N$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=N$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!N44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=O$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=O$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!O44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=P$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=P$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!P44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=Q$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!Q44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=R$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=R$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!R44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=S$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=S$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!S44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=T$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=T$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!T44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=U$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=U$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!U44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=V$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=V$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!V44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=W$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=W$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!W44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=X$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=X$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!X44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=Y$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!Y44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=Z$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!Z44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AA$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AA44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AB$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AB44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AC$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AC44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AD$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AD44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AE$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AE44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AF$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AF44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AG$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AG44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AH$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AH44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AI$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AI44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AJ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AK$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AK44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AL$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AL44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AM$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AM44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AN$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AN44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AO$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AO44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AP$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AP44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AQ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AR$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AR44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AS$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AS44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AT$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AT44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AU$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AU44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AV$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AV44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AW$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AW44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AX$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AX44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AY$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AY44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!AZ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BA$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BA44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BB$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BB44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BC$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BC44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BD$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BD44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BE$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BE44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BF$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BF44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BG$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BG44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BH$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BH44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BI$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BI44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BJ44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BK$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BK44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BL$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BL44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BM$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BM44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BN$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BN44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BO$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BO44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), IF($H$4=BP$4, 'RAB tracking summary'!$D44, 0), IF(AND('RAB tracking summary'!$E44>-300%, 'RAB tracking summary'!$E44<300%), IFERROR(INDEX('RAB tracking summary'!$H44:$BP44, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E44+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), 'RAB tracking summary'!$F44, 0), IF('RAB tracking summary'!BP44<>0, 'RAB tracking summary'!$D44/COUNTIF('RAB tracking summary'!$H44:$BP44, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D60","v":"Asset Class 37"},{"$f":"'RAB input'!$E60","v":0},{"$f":"IF(AND('RAB input'!$F545=\"No\", $G44=0), \"TRUE\", ROUND('RAB tracking summary'!$D45, 6)=ROUND($G44, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=H$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=H$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!H45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=I$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=I$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!I45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=J$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=J$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!J45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=K$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=K$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!K45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=L$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=L$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!L45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=M$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=M$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!M45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=N$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=N$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!N45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=O$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=O$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!O45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=P$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=P$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!P45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=Q$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!Q45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=R$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=R$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!R45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=S$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=S$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!S45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=T$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=T$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!T45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=U$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=U$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!U45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=V$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=V$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!V45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=W$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=W$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!W45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=X$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=X$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!X45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=Y$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!Y45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=Z$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!Z45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AA$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AA45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AB$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AB45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AC$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AC45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AD$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AD45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AE$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AE45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AF$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AF45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AG$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AG45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AH$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AH45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AI$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AI45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AJ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AK$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AK45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AL$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AL45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AM$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AM45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AN$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AN45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AO$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AO45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AP$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AP45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AQ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AR$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AR45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AS$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AS45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AT$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AT45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AU$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AU45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AV$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AV45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AW$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AW45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AX$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AX45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AY$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AY45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!AZ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BA$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BA45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BB$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BB45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BC$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BC45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BD$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BD45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BE$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BE45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BF$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BF45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BG$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BG45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BH$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BH45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BI$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BI45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BJ45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BK$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BK45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BL$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BL45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BM$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BM45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BN$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BN45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BO$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BO45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), IF($H$4=BP$4, 'RAB tracking summary'!$D45, 0), IF(AND('RAB tracking summary'!$E45>-300%, 'RAB tracking summary'!$E45<300%), IFERROR(INDEX('RAB tracking summary'!$H45:$BP45, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E45+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), 'RAB tracking summary'!$F45, 0), IF('RAB tracking summary'!BP45<>0, 'RAB tracking summary'!$D45/COUNTIF('RAB tracking summary'!$H45:$BP45, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D61","v":"Asset Class 38"},{"$f":"'RAB input'!$E61","v":0},{"$f":"IF(AND('RAB input'!$F546=\"No\", $G45=0), \"TRUE\", ROUND('RAB tracking summary'!$D46, 6)=ROUND($G45, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=H$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=H$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!H46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=I$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=I$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!I46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=J$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=J$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!J46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=K$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=K$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!K46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=L$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=L$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!L46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=M$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=M$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!M46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=N$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=N$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!N46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=O$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=O$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!O46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=P$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=P$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!P46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=Q$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!Q46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=R$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=R$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!R46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=S$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=S$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!S46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=T$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=T$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!T46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=U$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=U$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!U46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=V$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=V$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!V46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=W$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=W$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!W46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=X$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=X$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!X46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=Y$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!Y46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=Z$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!Z46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AA$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AA46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AB$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AB46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AC$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AC46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AD$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AD46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AE$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AE46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AF$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AF46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AG$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AG46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AH$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AH46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AI$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AI46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AJ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AK$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AK46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AL$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AL46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AM$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AM46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AN$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AN46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AO$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AO46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AP$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AP46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AQ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AR$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AR46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AS$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AS46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AT$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AT46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AU$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AU46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AV$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AV46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AW$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AW46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AX$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AX46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AY$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AY46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!AZ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BA$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BA46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BB$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BB46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BC$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BC46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BD$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BD46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BE$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BE46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BF$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BF46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BG$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BG46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BH$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BH46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BI$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BI46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BJ46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BK$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BK46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BL$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BL46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BM$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BM46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BN$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BN46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BO$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BO46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), IF($H$4=BP$4, 'RAB tracking summary'!$D46, 0), IF(AND('RAB tracking summary'!$E46>-300%, 'RAB tracking summary'!$E46<300%), IFERROR(INDEX('RAB tracking summary'!$H46:$BP46, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E46+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), 'RAB tracking summary'!$F46, 0), IF('RAB tracking summary'!BP46<>0, 'RAB tracking summary'!$D46/COUNTIF('RAB tracking summary'!$H46:$BP46, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D62","v":"Asset Class 39"},{"$f":"'RAB input'!$E62","v":0},{"$f":"IF(AND('RAB input'!$F547=\"No\", $G46=0), \"TRUE\", ROUND('RAB tracking summary'!$D47, 6)=ROUND($G46, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=H$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=H$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!H47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=I$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=I$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!I47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=J$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=J$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!J47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=K$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=K$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!K47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=L$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=L$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!L47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=M$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=M$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!M47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=N$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=N$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!N47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=O$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=O$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!O47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=P$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=P$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!P47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=Q$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!Q47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=R$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=R$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!R47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=S$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=S$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!S47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=T$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=T$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!T47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=U$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=U$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!U47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=V$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=V$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!V47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=W$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=W$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!W47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=X$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=X$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!X47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=Y$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!Y47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=Z$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!Z47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AA$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AA47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AB$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AB47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AC$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AC47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AD$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AD47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AE$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AE47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AF$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AF47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AG$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AG47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AH$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AH47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AI$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AI47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AJ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AK$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AK47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AL$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AL47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AM$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AM47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AN$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AN47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AO$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AO47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AP$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AP47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AQ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AR$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AR47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AS$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AS47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AT$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AT47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AU$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AU47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AV$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AV47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AW$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AW47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AX$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AX47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AY$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AY47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!AZ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BA$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BA47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BB$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BB47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BC$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BC47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BD$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BD47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BE$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BE47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BF$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BF47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BG$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BG47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BH$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BH47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BI$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BI47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BJ47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BK$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BK47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BL$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BL47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BM$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BM47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BN$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BN47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BO$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BO47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), IF($H$4=BP$4, 'RAB tracking summary'!$D47, 0), IF(AND('RAB tracking summary'!$E47>-300%, 'RAB tracking summary'!$E47<300%), IFERROR(INDEX('RAB tracking summary'!$H47:$BP47, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E47+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), 'RAB tracking summary'!$F47, 0), IF('RAB tracking summary'!BP47<>0, 'RAB tracking summary'!$D47/COUNTIF('RAB tracking summary'!$H47:$BP47, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D63","v":"Asset Class 40"},{"$f":"'RAB input'!$E63","v":0},{"$f":"IF(AND('RAB input'!$F548=\"No\", $G47=0), \"TRUE\", ROUND('RAB tracking summary'!$D48, 6)=ROUND($G47, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=H$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=H$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!H48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=I$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=I$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!I48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=J$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=J$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!J48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=K$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=K$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!K48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=L$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=L$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!L48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=M$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=M$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!M48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=N$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=N$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!N48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=O$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=O$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!O48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=P$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=P$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!P48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=Q$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!Q48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=R$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=R$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!R48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=S$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=S$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!S48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=T$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=T$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!T48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=U$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=U$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!U48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=V$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=V$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!V48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=W$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=W$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!W48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=X$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=X$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!X48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=Y$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!Y48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=Z$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!Z48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AA$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AA48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AB$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AB48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AC$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AC48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AD$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AD48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AE$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AE48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AF$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AF48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AG$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AG48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AH$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AH48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AI$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AI48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AJ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AK$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AK48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AL$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AL48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AM$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AM48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AN$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AN48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AO$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AO48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AP$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AP48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AQ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AR$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AR48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AS$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AS48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AT$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AT48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AU$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AU48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AV$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AV48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AW$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AW48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AX$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AX48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AY$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AY48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!AZ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BA$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BA48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BB$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BB48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BC$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BC48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BD$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BD48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BE$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BE48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BF$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BF48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BG$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BG48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BH$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BH48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BI$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BI48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BJ48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BK$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BK48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BL$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BL48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BM$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BM48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BN$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BN48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BO$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BO48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), IF($H$4=BP$4, 'RAB tracking summary'!$D48, 0), IF(AND('RAB tracking summary'!$E48>-300%, 'RAB tracking summary'!$E48<300%), IFERROR(INDEX('RAB tracking summary'!$H48:$BP48, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E48+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), 'RAB tracking summary'!$F48, 0), IF('RAB tracking summary'!BP48<>0, 'RAB tracking summary'!$D48/COUNTIF('RAB tracking summary'!$H48:$BP48, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D64","v":"Asset Class 41"},{"$f":"'RAB input'!$E64","v":0},{"$f":"IF(AND('RAB input'!$F549=\"No\", $G48=0), \"TRUE\", ROUND('RAB tracking summary'!$D49, 6)=ROUND($G48, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=H$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=H$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!H49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=I$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=I$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!I49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=J$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=J$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!J49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=K$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=K$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!K49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=L$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=L$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!L49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=M$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=M$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!M49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=N$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=N$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!N49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=O$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=O$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!O49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=P$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=P$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!P49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=Q$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!Q49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=R$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=R$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!R49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=S$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=S$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!S49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=T$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=T$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!T49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=U$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=U$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!U49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=V$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=V$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!V49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=W$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=W$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!W49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=X$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=X$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!X49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=Y$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!Y49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=Z$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!Z49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AA$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AA49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AB$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AB49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AC$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AC49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AD$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AD49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AE$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AE49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AF$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AF49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AG$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AG49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AH$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AH49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AI$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AI49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AJ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AK$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AK49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AL$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AL49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AM$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AM49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AN$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AN49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AO$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AO49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AP$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AP49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AQ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AR$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AR49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AS$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AS49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AT$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AT49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AU$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AU49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AV$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AV49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AW$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AW49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AX$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AX49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AY$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AY49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!AZ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BA$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BA49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BB$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BB49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BC$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BC49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BD$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BD49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BE$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BE49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BF$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BF49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BG$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BG49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BH$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BH49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BI$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BI49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BJ49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BK$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BK49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BL$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BL49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BM$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BM49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BN$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BN49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BO$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BO49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), IF($H$4=BP$4, 'RAB tracking summary'!$D49, 0), IF(AND('RAB tracking summary'!$E49>-300%, 'RAB tracking summary'!$E49<300%), IFERROR(INDEX('RAB tracking summary'!$H49:$BP49, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E49+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), 'RAB tracking summary'!$F49, 0), IF('RAB tracking summary'!BP49<>0, 'RAB tracking summary'!$D49/COUNTIF('RAB tracking summary'!$H49:$BP49, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D65","v":"Asset Class 42"},{"$f":"'RAB input'!$E65","v":0},{"$f":"IF(AND('RAB input'!$F550=\"No\", $G49=0), \"TRUE\", ROUND('RAB tracking summary'!$D50, 6)=ROUND($G49, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=H$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=H$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!H50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=I$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=I$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!I50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=J$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=J$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!J50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=K$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=K$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!K50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=L$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=L$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!L50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=M$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=M$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!M50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=N$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=N$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!N50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=O$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=O$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!O50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=P$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=P$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!P50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=Q$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!Q50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=R$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=R$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!R50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=S$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=S$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!S50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=T$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=T$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!T50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=U$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=U$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!U50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=V$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=V$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!V50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=W$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=W$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!W50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=X$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=X$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!X50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=Y$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!Y50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=Z$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!Z50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AA$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AA50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AB$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AB50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AC$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AC50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AD$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AD50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AE$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AE50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AF$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AF50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AG$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AG50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AH$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AH50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AI$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AI50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AJ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AK$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AK50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AL$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AL50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AM$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AM50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AN$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AN50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AO$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AO50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AP$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AP50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AQ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AR$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AR50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AS$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AS50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AT$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AT50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AU$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AU50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AV$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AV50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AW$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AW50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AX$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AX50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AY$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AY50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!AZ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BA$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BA50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BB$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BB50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BC$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BC50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BD$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BD50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BE$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BE50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BF$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BF50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BG$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BG50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BH$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BH50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BI$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BI50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BJ50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BK$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BK50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BL$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BL50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BM$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BM50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BN$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BN50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BO$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BO50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), IF($H$4=BP$4, 'RAB tracking summary'!$D50, 0), IF(AND('RAB tracking summary'!$E50>-300%, 'RAB tracking summary'!$E50<300%), IFERROR(INDEX('RAB tracking summary'!$H50:$BP50, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E50+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), 'RAB tracking summary'!$F50, 0), IF('RAB tracking summary'!BP50<>0, 'RAB tracking summary'!$D50/COUNTIF('RAB tracking summary'!$H50:$BP50, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D66","v":"Asset Class 43"},{"$f":"'RAB input'!$E66","v":0},{"$f":"IF(AND('RAB input'!$F551=\"No\", $G50=0), \"TRUE\", ROUND('RAB tracking summary'!$D51, 6)=ROUND($G50, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=H$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=H$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!H51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=I$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=I$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!I51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=J$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=J$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!J51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=K$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=K$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!K51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=L$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=L$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!L51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=M$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=M$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!M51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=N$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=N$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!N51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=O$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=O$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!O51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=P$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=P$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!P51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=Q$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!Q51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=R$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=R$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!R51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=S$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=S$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!S51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=T$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=T$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!T51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=U$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=U$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!U51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=V$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=V$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!V51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=W$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=W$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!W51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=X$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=X$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!X51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=Y$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!Y51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=Z$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!Z51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AA$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AA51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AB$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AB51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AC$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AC51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AD$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AD51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AE$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AE51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AF$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AF51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AG$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AG51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AH$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AH51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AI$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AI51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AJ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AK$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AK51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AL$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AL51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AM$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AM51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AN$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AN51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AO$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AO51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AP$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AP51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AQ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AR$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AR51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AS$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AS51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AT$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AT51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AU$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AU51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AV$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AV51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AW$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AW51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AX$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AX51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AY$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AY51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!AZ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BA$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BA51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BB$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BB51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BC$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BC51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BD$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BD51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BE$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BE51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BF$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BF51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BG$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BG51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BH$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BH51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BI$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BI51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BJ51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BK$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BK51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BL$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BL51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BM$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BM51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BN$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BN51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BO$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BO51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), IF($H$4=BP$4, 'RAB tracking summary'!$D51, 0), IF(AND('RAB tracking summary'!$E51>-300%, 'RAB tracking summary'!$E51<300%), IFERROR(INDEX('RAB tracking summary'!$H51:$BP51, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E51+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), 'RAB tracking summary'!$F51, 0), IF('RAB tracking summary'!BP51<>0, 'RAB tracking summary'!$D51/COUNTIF('RAB tracking summary'!$H51:$BP51, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D67","v":"Asset Class 44"},{"$f":"'RAB input'!$E67","v":0},{"$f":"IF(AND('RAB input'!$F552=\"No\", $G51=0), \"TRUE\", ROUND('RAB tracking summary'!$D52, 6)=ROUND($G51, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=H$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=H$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!H52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=I$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=I$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!I52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=J$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=J$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!J52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=K$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=K$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!K52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=L$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=L$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!L52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=M$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=M$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!M52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=N$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=N$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!N52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=O$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=O$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!O52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=P$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=P$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!P52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=Q$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!Q52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=R$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=R$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!R52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=S$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=S$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!S52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=T$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=T$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!T52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=U$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=U$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!U52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=V$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=V$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!V52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=W$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=W$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!W52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=X$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=X$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!X52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=Y$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!Y52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=Z$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!Z52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AA$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AA52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AB$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AB52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AC$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AC52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AD$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AD52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AE$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AE52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AF$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AF52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AG$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AG52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AH$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AH52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AI$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AI52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AJ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AK$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AK52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AL$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AL52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AM$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AM52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AN$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AN52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AO$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AO52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AP$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AP52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AQ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AR$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AR52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AS$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AS52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AT$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AT52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AU$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AU52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AV$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AV52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AW$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AW52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AX$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AX52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AY$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AY52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!AZ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BA$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BA52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BB$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BB52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BC$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BC52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BD$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BD52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BE$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BE52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BF$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BF52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BG$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BG52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BH$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BH52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BI$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BI52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BJ52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BK$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BK52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BL$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BL52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BM$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BM52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BN$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BN52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BO$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BO52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), IF($H$4=BP$4, 'RAB tracking summary'!$D52, 0), IF(AND('RAB tracking summary'!$E52>-300%, 'RAB tracking summary'!$E52<300%), IFERROR(INDEX('RAB tracking summary'!$H52:$BP52, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E52+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), 'RAB tracking summary'!$F52, 0), IF('RAB tracking summary'!BP52<>0, 'RAB tracking summary'!$D52/COUNTIF('RAB tracking summary'!$H52:$BP52, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D68","v":"Asset Class 45"},{"$f":"'RAB input'!$E68","v":0},{"$f":"IF(AND('RAB input'!$F553=\"No\", $G52=0), \"TRUE\", ROUND('RAB tracking summary'!$D53, 6)=ROUND($G52, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=H$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=H$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!H53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=I$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=I$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!I53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=J$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=J$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!J53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=K$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=K$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!K53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=L$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=L$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!L53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=M$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=M$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!M53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=N$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=N$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!N53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=O$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=O$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!O53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=P$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=P$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!P53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=Q$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!Q53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=R$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=R$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!R53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=S$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=S$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!S53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=T$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=T$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!T53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=U$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=U$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!U53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=V$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=V$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!V53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=W$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=W$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!W53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=X$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=X$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!X53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=Y$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!Y53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=Z$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!Z53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AA$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AA53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AB$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AB53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AC$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AC53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AD$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AD53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AE$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AE53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AF$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AF53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AG$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AG53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AH$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AH53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AI$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AI53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AJ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AK$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AK53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AL$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AL53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AM$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AM53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AN$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AN53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AO$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AO53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AP$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AP53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AQ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AR$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AR53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AS$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AS53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AT$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AT53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AU$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AU53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AV$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AV53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AW$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AW53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AX$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AX53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AY$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AY53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!AZ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BA$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BA53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BB$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BB53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BC$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BC53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BD$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BD53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BE$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BE53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BF$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BF53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BG$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BG53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BH$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BH53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BI$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BI53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BJ53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BK$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BK53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BL$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BL53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BM$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BM53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BN$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BN53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BO$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BO53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), IF($H$4=BP$4, 'RAB tracking summary'!$D53, 0), IF(AND('RAB tracking summary'!$E53>-300%, 'RAB tracking summary'!$E53<300%), IFERROR(INDEX('RAB tracking summary'!$H53:$BP53, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E53+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), 'RAB tracking summary'!$F53, 0), IF('RAB tracking summary'!BP53<>0, 'RAB tracking summary'!$D53/COUNTIF('RAB tracking summary'!$H53:$BP53, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D69","v":"Asset Class 46"},{"$f":"'RAB input'!$E69","v":0},{"$f":"IF(AND('RAB input'!$F554=\"No\", $G53=0), \"TRUE\", ROUND('RAB tracking summary'!$D54, 6)=ROUND($G53, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=H$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=H$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!H54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=I$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=I$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!I54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=J$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=J$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!J54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=K$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=K$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!K54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=L$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=L$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!L54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=M$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=M$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!M54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=N$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=N$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!N54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=O$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=O$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!O54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=P$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=P$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!P54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=Q$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!Q54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=R$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=R$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!R54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=S$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=S$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!S54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=T$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=T$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!T54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=U$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=U$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!U54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=V$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=V$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!V54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=W$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=W$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!W54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=X$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=X$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!X54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=Y$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!Y54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=Z$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!Z54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AA$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AA54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AB$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AB54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AC$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AC54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AD$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AD54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AE$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AE54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AF$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AF54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AG$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AG54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AH$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AH54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AI$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AI54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AJ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AK$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AK54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AL$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AL54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AM$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AM54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AN$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AN54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AO$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AO54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AP$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AP54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AQ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AR$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AR54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AS$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AS54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AT$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AT54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AU$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AU54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AV$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AV54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AW$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AW54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AX$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AX54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AY$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AY54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!AZ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BA$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BA54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BB$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BB54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BC$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BC54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BD$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BD54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BE$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BE54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BF$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BF54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BG$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BG54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BH$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BH54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BI$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BI54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BJ54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BK$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BK54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BL$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BL54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BM$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BM54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BN$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BN54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BO$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BO54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), IF($H$4=BP$4, 'RAB tracking summary'!$D54, 0), IF(AND('RAB tracking summary'!$E54>-300%, 'RAB tracking summary'!$E54<300%), IFERROR(INDEX('RAB tracking summary'!$H54:$BP54, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E54+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), 'RAB tracking summary'!$F54, 0), IF('RAB tracking summary'!BP54<>0, 'RAB tracking summary'!$D54/COUNTIF('RAB tracking summary'!$H54:$BP54, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D70","v":"Asset Class 47"},{"$f":"'RAB input'!$E70","v":0},{"$f":"IF(AND('RAB input'!$F555=\"No\", $G54=0), \"TRUE\", ROUND('RAB tracking summary'!$D55, 6)=ROUND($G54, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=H$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=H$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!H55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=I$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=I$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!I55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=J$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=J$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!J55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=K$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=K$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!K55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=L$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=L$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!L55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=M$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=M$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!M55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=N$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=N$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!N55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=O$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=O$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!O55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=P$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=P$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!P55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=Q$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!Q55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=R$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=R$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!R55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=S$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=S$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!S55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=T$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=T$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!T55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=U$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=U$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!U55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=V$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=V$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!V55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=W$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=W$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!W55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=X$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=X$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!X55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=Y$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!Y55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=Z$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!Z55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AA$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AA55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AB$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AB55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AC$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AC55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AD$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AD55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AE$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AE55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AF$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AF55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AG$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AG55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AH$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AH55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AI$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AI55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AJ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AK$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AK55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AL$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AL55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AM$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AM55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AN$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AN55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AO$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AO55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AP$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AP55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AQ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AR$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AR55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AS$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AS55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AT$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AT55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AU$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AU55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AV$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AV55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AW$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AW55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AX$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AX55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AY$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AY55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!AZ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BA$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BA55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BB$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BB55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BC$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BC55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BD$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BD55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BE$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BE55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BF$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BF55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BG$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BG55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BH$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BH55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BI$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BI55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BJ55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BK$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BK55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BL$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BL55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BM$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BM55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BN$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BN55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BO$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BO55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), IF($H$4=BP$4, 'RAB tracking summary'!$D55, 0), IF(AND('RAB tracking summary'!$E55>-300%, 'RAB tracking summary'!$E55<300%), IFERROR(INDEX('RAB tracking summary'!$H55:$BP55, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E55+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), 'RAB tracking summary'!$F55, 0), IF('RAB tracking summary'!BP55<>0, 'RAB tracking summary'!$D55/COUNTIF('RAB tracking summary'!$H55:$BP55, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D71","v":"Asset Class 48"},{"$f":"'RAB input'!$E71","v":"Buildings - capital works"},{"$f":"IF(AND('RAB input'!$F556=\"No\", $G55=0), \"TRUE\", ROUND('RAB tracking summary'!$D56, 6)=ROUND($G55, 6))","v":true},14.455190552810594,{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=H$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=H$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!H56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=I$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=I$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!I56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=J$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=J$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!J56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=K$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=K$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!K56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=L$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=L$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!L56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=M$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=M$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!M56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=N$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=N$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!N56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=O$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=O$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!O56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=P$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=P$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!P56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=Q$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!Q56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=R$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=R$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!R56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=S$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=S$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!S56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=T$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=T$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!T56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=U$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=U$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!U56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=V$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=V$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!V56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=W$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=W$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!W56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=X$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=X$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!X56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=Y$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!Y56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=Z$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!Z56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AA$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AA56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AB$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AB56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AC$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AC56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AD$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AD56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AE$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AE56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AF$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AF56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AG$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AG56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AH$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AH56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AI$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AI56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AJ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AK$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AK56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AL$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AL56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AM$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AM56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AN$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AN56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AO$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AO56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AP$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AP56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AQ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AR$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AR56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AS$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AS56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.3618674018862203},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AT$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AT56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.36186740188622007},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AU$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AU56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0.34236187924799666},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AV$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AV56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AW$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AW56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AX$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AX56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AY$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AY56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!AZ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BA$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BA56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BB$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BB56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BC$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BC56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BD$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BD56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BE$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BE56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BF$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BF56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BG$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BG56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BH$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BH56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BI$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BI56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BJ56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BK$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BK56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BL$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BL56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BM$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BM56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BN$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BN56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BO$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BO56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), IF($H$4=BP$4, 'RAB tracking summary'!$D56, 0), IF(AND('RAB tracking summary'!$E56>-300%, 'RAB tracking summary'!$E56<300%), IFERROR(INDEX('RAB tracking summary'!$H56:$BP56, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E56+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), 'RAB tracking summary'!$F56, 0), IF('RAB tracking summary'!BP56<>0, 'RAB tracking summary'!$D56/COUNTIF('RAB tracking summary'!$H56:$BP56, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D72","v":"Asset Class 49"},{"$f":"'RAB input'!$E72","v":"In-house software"},{"$f":"IF(AND('RAB input'!$F557=\"No\", $G56=0), \"TRUE\", ROUND('RAB tracking summary'!$D57, 6)=ROUND($G56, 6))","v":true},58.954163189407168,{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=H$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=H$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!H57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":15.987950186957775},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=I$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=I$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!I57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":13.894927320667167},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=J$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=J$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!J57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":11.994407222620081},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=K$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=K$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!K57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":9.9094309424970533},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=L$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=L$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!L57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":7.1674475166650886},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=M$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=M$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!M57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=N$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=N$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!N57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=O$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=O$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!O57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=P$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=P$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!P57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=Q$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!Q57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=R$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=R$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!R57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=S$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=S$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!S57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=T$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=T$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!T57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=U$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=U$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!U57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=V$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=V$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!V57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=W$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=W$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!W57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=X$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=X$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!X57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=Y$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!Y57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=Z$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!Z57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AA$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AA57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AB$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AB57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AC$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AC57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AD$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AD57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AE$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AE57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AF$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AF57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AG$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AG57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AH$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AH57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AI$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AI57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AJ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AK$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AK57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AL$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AL57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AM$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AM57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AN$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AN57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AO$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AO57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AP$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AP57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AQ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AR$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AR57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AS$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AS57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AT$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AT57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AU$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AU57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AV$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AV57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AW$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AW57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AX$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AX57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AY$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AY57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!AZ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BA$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BA57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BB$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BB57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BC$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BC57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BD$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BD57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BE$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BE57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BF$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BF57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BG$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BG57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BH$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BH57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BI$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BI57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BJ57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BK$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BK57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BL$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BL57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BM$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BM57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BN$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BN57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BO$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BO57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), IF($H$4=BP$4, 'RAB tracking summary'!$D57, 0), IF(AND('RAB tracking summary'!$E57>-300%, 'RAB tracking summary'!$E57<300%), IFERROR(INDEX('RAB tracking summary'!$H57:$BP57, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E57+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), 'RAB tracking summary'!$F57, 0), IF('RAB tracking summary'!BP57<>0, 'RAB tracking summary'!$D57/COUNTIF('RAB tracking summary'!$H57:$BP57, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'RAB input'!$D73","v":"Asset Class 50"},{"$f":"'RAB input'!$E73","v":"Equity raising costs"},{"$f":"IF(AND('RAB input'!$F558=\"No\", $G57=0), \"TRUE\", ROUND('RAB tracking summary'!$D58, 6)=ROUND($G57, 6))","v":true},0,{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=H$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(H$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=H$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!H58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=I$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(I$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=I$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!I58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=J$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(J$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=J$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!J58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=K$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(K$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=K$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!K58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=L$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(L$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=L$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!L58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=M$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(M$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=M$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!M58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=N$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(N$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=N$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!N58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=O$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(O$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=O$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!O58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=P$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(P$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=P$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!P58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=Q$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(Q$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=Q$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!Q58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=R$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(R$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=R$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!R58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=S$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(S$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=S$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!S58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=T$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(T$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=T$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!T58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=U$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(U$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=U$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!U58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=V$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(V$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=V$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!V58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=W$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(W$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=W$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!W58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=X$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(X$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=X$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!X58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=Y$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(Y$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=Y$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!Y58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=Z$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(Z$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=Z$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!Z58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AA$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AA$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AA58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AB$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AB$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AB58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AC$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AC$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AC58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AD$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AD$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AD58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AE$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AE$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AE58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AF$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AF$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AF58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AG$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AG$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AG58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AH$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AH$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AH58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AI$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AI$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AI58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AJ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AJ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AJ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AK$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AK$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AK58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AL$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AL$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AL58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AM$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AM$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AM58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AN$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AN$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AN58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AO$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AO$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AO58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AP$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AP$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AP58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AQ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AQ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AQ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AQ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AR$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AR$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AR$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AR58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AS$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AS$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AS$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AS58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AT$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AT$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AT$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AT58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AU$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AU$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AU$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AU58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AV$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AV$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AV$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AV58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AW$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AW$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AW$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AW58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AX$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AX$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AX$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AX58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AY$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AY$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AY$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AY58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=AZ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(AZ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=AZ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!AZ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BA$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BA$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BA$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BA58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BB$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BB$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BB$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BB58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BC$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BC$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BC$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BC58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BD$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BD$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BD$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BD58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BE$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BE$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BE$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BE58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BF$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BF$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BF$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BF58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BG$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BG$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BG$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BG58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BH$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BH$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BH$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BH58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BI$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BI$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BI$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BI58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BJ$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BJ$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BJ$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BJ58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BK$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BK$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BK$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BK58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BL$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BL$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BL$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BL58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BM$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BM$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BM$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BM58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BN$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BN$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BN$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BN58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BO$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BO$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BO$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BO58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), IF($H$4=BP$4, 'RAB tracking summary'!$D58, 0), IF(AND('RAB tracking summary'!$E58>-300%, 'RAB tracking summary'!$E58<300%), IFERROR(INDEX('RAB tracking summary'!$H58:$BP58, MATCH(BP$4, 'RAB tracking summary'!$H$4:$BP$4, 0)), 0)*'RAB tracking summary'!$E58+IF(AND($H$4=BP$4, 'RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), 'RAB tracking summary'!$F58, 0), IF('RAB tracking summary'!BP58<>0, 'RAB tracking summary'!$D58/COUNTIF('RAB tracking summary'!$H58:$BP58, \"<>0\"), 0)))","v":0}]
[]
[null,null,null,"Forecast TAB depreciation ($m, nominal)",null,null,{"$f":"SUM(H59:XFD59)","v":3023.8735585646473},{"$f":"SUM(H60:H109)","v":223.9468992529421},{"$f":"SUM(I60:I109)","v":207.62917495975552},196.07470004754211,159.55701762960729,139.35078849439662,126.96387839287165,123.26059596372087,119.67171579739517,114.00563462762324,109.83521553404901,107.63648312893389,106.04982065501889,104.73766663877603,104.24896384613358,103.55333703554001,101.59228914952368,95.843995347479662,94.997680628701502,92.047295380743094,89.907090027175343,59.324799151671847,58.633931290904066,57.97746743075389,48.286885667706649,31.464780302248386,20.940556055662057,14.237220662896243,10.633390239961251,10.149998912702578,9.6906114124592548,9.2540264565977548,8.897669589739257,9.1840220042829532,8.3038184066514251,9.0712058195544412,9.9598208414454277,7.0559008636833678,12.590895177857046,5.9442844161071031,5.6867523774690296,5.1640862002460395,10.5211207712867,9.5716358009386902,10.51976033978193,14.778950070116773,19.710096230462948,1.0793569024322833,1.033490940756111,0.98957473235214877,0.94752536136217846,0.90726343944743482,0.86871295565420825,0.83180113267201028,0.7964582892119958,0.7626177082449408,0.73021551084918013,0.801062581051186,0.84836416049602414,4.9025828183432028,3.51513936027979,6.3954636403801288]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D18","v":"Asset Class 1"},{"$f":"'TAB input'!$E18","v":"Secondary"},null,211.58830369996826,{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":49.916674761343145},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":46.469154042916394},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":43.61547605025627},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.690657172468709},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.5705976298493383},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.9482475917586211},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.6032201549592928},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.487684874443568},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.5621383055289995},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.7939402953792873},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1561100756149911},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4400263860375402},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1388629601718772},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.357234243070689},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4134519863427064},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.424827169826802},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D9>-1, 'RAB tracking summary'!$D9<0), AND('RAB tracking summary'!$G9=0, ROUND('RAB tracking summary'!$F9, 6)<>0, COUNTIF('RAB input'!132:132, \">0\")<>0), AND('RAB tracking summary'!$G9=0, 'RAB tracking summary'!$D9=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D19","v":"Asset Class 2"},{"$f":"'TAB input'!$E19","v":"Switchgear"},null,781.56638921630372,{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":34.265545933229568},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":33.662333190714726},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":33.089727974034545},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":32.546176235797653},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":32.030202884808865},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":31.540407771845839},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":31.075461879664758},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":30.634103706837209},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":30.215135835550253},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":29.817421674004429},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":29.439882364521488},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":29.081493848926513},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":28.741284083198778},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":28.418330393793433},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":28.111756968423226},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":27.820732474456641},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":27.544467798437552},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":27.282213900562013},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":27.033259778262167},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":26.796930533344693},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":26.572585537414451},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":26.359616690581873},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":26.157446768707761},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":25.96552785468042},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.374270213739512},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2403609748548976},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.0761787678280079},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9203203037340444},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7723633234912111},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6319070025941147},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4985708623490446},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3719937364498502},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2518327900796002},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1377625888664595},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0294742151582184},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9266744292089317},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8290848729936222},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7364413144832305},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6484929303223248},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5650016249567666},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4857413843579179},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.2222824369949077},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7472970689328564},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.6503526004039353},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.0390083505052639},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.2089313422003158},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D10>-1, 'RAB tracking summary'!$D10<0), AND('RAB tracking summary'!$G10=0, ROUND('RAB tracking summary'!$F10, 6)<>0, COUNTIF('RAB input'!133:133, \">0\")<>0), AND('RAB tracking summary'!$G10=0, 'RAB tracking summary'!$D10=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D20","v":"Asset Class 3"},{"$f":"'TAB input'!$E20","v":"Transformers"},null,488.03217341628113,{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":22.420070303910553},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.935584287172965},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.475753425815618},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":21.039321273988325},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":20.625095510487522},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":20.231944660921428},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":19.85879498770359},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":19.504627539266988},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":19.16847535033309},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":18.849420785489894},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":18.546593018730753},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":18.259165641983412},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":17.986354396016569},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":17.727415017450909},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":17.481641195923739},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":17.248362635761858},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":17.026943216807119},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":16.816779249314141},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":16.617297818100315},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":16.427955211375743},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":16.248235429915276},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":16.077648772457572},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":15.91573049342705},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.6952440506131827},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7290739525151313},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5906031745880393},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4591668332202379},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.334407109507886},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2159844107052993},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1035764404872666},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9968773167115086},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8955967342505617},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7994591705869694},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7082031319838666},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6215804381551693},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5393555434659631},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4613048927945873},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3872163102836526},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3168884192980479},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2501300919941536},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1867599269862028},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3572876397553455},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.0285720662285085},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.708549842249304},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.4154809115697784},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.7416447859762769},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D11>-1, 'RAB tracking summary'!$D11<0), AND('RAB tracking summary'!$G11=0, ROUND('RAB tracking summary'!$F11, 6)<>0, COUNTIF('RAB input'!134:134, \">0\")<>0), AND('RAB tracking summary'!$G11=0, 'RAB tracking summary'!$D11=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D21","v":"Asset Class 4"},{"$f":"'TAB input'!$E21","v":"Reactive"},null,111.20310803557028,{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.091732355681577},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.9181798567955477},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.7541570843780034},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.5991403686909411},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.4526348361703043},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.3141728249449702},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.1833123875907319},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.0596358763139371},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.9427486060242529},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8322775910063127},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.7278703511363469},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.6291937838133981},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.535933097985704},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4477908068523506},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3644857760086975},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2857523239821571},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2113393722731693},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1410096421751339},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9295364256638521},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0832649465934623},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0238880706753015},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.96776873278977849},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.91472807017034863},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86459704837403362},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.81721592084988437},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.77243371824314799},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.7301077657980638},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.69010322731239071},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.65229267418197212},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.61655567815415713},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.58277842648496792},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.55085335826678938},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52067882076126992},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.49215874463631187},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.46520233706666031},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43972379171490455},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.70339578933498403},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.5053153004135025},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11250439494455021},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1153369810387159},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.16130087027767237},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D12>-1, 'RAB tracking summary'!$D12<0), AND('RAB tracking summary'!$G12=0, ROUND('RAB tracking summary'!$F12, 6)<>0, COUNTIF('RAB input'!135:135, \">0\")<>0), AND('RAB tracking summary'!$G12=0, 'RAB tracking summary'!$D12=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D22","v":"Asset Class 5"},{"$f":"'TAB input'!$E22","v":"Towers and Conductor"},null,795.62953948918732,{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":38.408471792826639},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":38.069878053300769},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":37.745689671135466},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":37.43529352206594},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":37.138102588854515},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":36.853554849159785},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":36.581112210802651},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":36.320259492408191},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":36.070503447488846},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":35.831371830116566},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":35.602412500410935},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":35.383192568145724},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":35.173297572848718},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":34.97233069883908},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":34.779912023712747},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":34.595677798850083},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":34.419279760580508},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":34.250384470697469},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":34.088672685072353},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":33.342309040531639},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.3388596645853581},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1969159539008638},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.0610090018240252},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9308819662491929},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8062889372938224},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6869944717813117},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5727731475552202},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4634091367796591},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3586957974166682},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2584352821059315},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1624381637051711},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0705230767812144},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9825163743719838},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8982517993686399},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8175701698948667},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7403190780868347},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6663526017028063},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5955310280157089},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5277205894652872},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4627932105687607},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4006262656102915},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.341102346649987},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2841090414127596},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2295387206361086},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1772883344738128},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1272592175697251},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0793569024322833},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.033490940756111},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.98957473235214877},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.94752536136217846},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.90726343944743482},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86871295565420825},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.83180113267201028},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.7964582892119958},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.7626177082449408},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.73021551084918013},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.801062581051186},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.84836416049602414},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.9025828183432028},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.51513936027979},{"$f":"IF(OR(AND('RAB tracking summary'!$D13>-1, 'RAB tracking summary'!$D13<0), AND('RAB tracking summary'!$G13=0, ROUND('RAB tracking summary'!$F13, 6)<>0, COUNTIF('RAB input'!136:136, \">0\")<>0), AND('RAB tracking summary'!$G13=0, 'RAB tracking summary'!$D13=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.3954636403801288}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D23","v":"Asset Class 6"},{"$f":"'TAB input'!$E23","v":"Establishment"},null,322.92424195838407,{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.25498098158508},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.053014352073319},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":12.861279308132392},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":12.679256809034767},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":12.50645418388673},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":12.342403789742495},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":12.186661738122536},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":12.038806686442584},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.898438691038534},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.765178118642092},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.638664613322904},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.518556116065623},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.404527934295157},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.296271858800784},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.193495325640201},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.095920620728235},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":11.003284124932318},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.915335597608184},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.831837496614835},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.752564332948079},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.677302058227072},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.605847483358415},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.538007726788079},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.473599690832549},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.412449564657727},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.354392352547185},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1311974917900516},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.98369398280053744},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.93400710929199282},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.88683269828276501},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.84204355215841509},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.79951892134741587},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.75914417698244108},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.72081050020500659},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.68441458726582227},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.64985836961645582},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.61704874822894873},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.58589734141896987},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.55632024548503456},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.52823780751138305},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.50157440971538392},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6140086766002115},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1203492488380755},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.93131917649258189},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1471724735679167},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.6322608847166293},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D14>-1, 'RAB tracking summary'!$D14<0), AND('RAB tracking summary'!$G14=0, ROUND('RAB tracking summary'!$F14, 6)<>0, COUNTIF('RAB input'!137:137, \">0\")<>0), AND('RAB tracking summary'!$G14=0, 'RAB tracking summary'!$D14=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D24","v":"Asset Class 7"},{"$f":"'TAB input'!$E24","v":"Communications"},null,115.40022171557466,{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":22.423653554050826},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":20.29500568953058},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":18.518644919816683},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":16.113032396188132},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.2629420947362151},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.2301265582196139},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3679641154135576},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.6482009019843673},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.0472704991288513},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5455146266944633},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1265336768618566},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8092861352458265},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8934173684555471},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2267340083691503},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4617558800223245},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4301392908566548},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D15>-1, 'RAB tracking summary'!$D15<0), AND('RAB tracking summary'!$G15=0, ROUND('RAB tracking summary'!$F15, 6)<>0, COUNTIF('RAB input'!138:138, \">0\")<>0), AND('RAB tracking summary'!$G15=0, 'RAB tracking summary'!$D15=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D25","v":"Asset Class 8"},{"$f":"'TAB input'!$E25","v":"Inventory"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D16>-1, 'RAB tracking summary'!$D16<0), AND('RAB tracking summary'!$G16=0, ROUND('RAB tracking summary'!$F16, 6)<>0, COUNTIF('RAB input'!139:139, \">0\")<>0), AND('RAB tracking summary'!$G16=0, 'RAB tracking summary'!$D16=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D26","v":"Asset Class 9"},{"$f":"'TAB input'!$E26","v":"IT"},null,17.529213172593842,{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.016693241482198},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3058295337030641},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8395992022287231},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.79493758548152182},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.38422657334443955},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.18792703635389962},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D17>-1, 'RAB tracking summary'!$D17<0), AND('RAB tracking summary'!$G17=0, ROUND('RAB tracking summary'!$F17, 6)<>0, COUNTIF('RAB input'!140:140, \">0\")<>0), AND('RAB tracking summary'!$G17=0, 'RAB tracking summary'!$D17=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D27","v":"Asset Class 10"},{"$f":"'TAB input'!$E27","v":"Vehicles"},null,1.5881959502306302,{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.4346709540282952},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.31003261158511086},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.21087309615430602},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.17055400414886829},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1102380868803618},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1656883253340842},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.8403884050709129E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11773498804889471},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D18>-1, 'RAB tracking summary'!$D18<0), AND('RAB tracking summary'!$G18=0, ROUND('RAB tracking summary'!$F18, 6)<>0, COUNTIF('RAB input'!141:141, \">0\")<>0), AND('RAB tracking summary'!$G18=0, 'RAB tracking summary'!$D18=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D28","v":"Asset Class 11"},{"$f":"'TAB input'!$E28","v":"Other (non-network)"},null,10.648223108349455,{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.0620004211484471},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.610873262041598},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.99506988503188221},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.79605590802550585},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.63684472642040468},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.50947578113632375},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.79125720816375122},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.40610965692604317},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.30225241058929886},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.21616130166620157},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.32212254720000022},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D19>-1, 'RAB tracking summary'!$D19<0), AND('RAB tracking summary'!$G19=0, ROUND('RAB tracking summary'!$F19, 6)<>0, COUNTIF('RAB input'!142:142, \">0\")<>0), AND('RAB tracking summary'!$G19=0, 'RAB tracking summary'!$D19=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D29","v":"Asset Class 12"},{"$f":"'TAB input'!$E29","v":"Premises"},null,0.95661949748390851,{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.8306406730181484E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.4149522730181484E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.0408327130181487E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.7041251090181487E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.4010882654181482E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.1283551061781492E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.8828952628621482E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.661981403877749E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.4631589307917884E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11288655108940276},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.8452649022500015E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D20>-1, 'RAB tracking summary'!$D20<0), AND('RAB tracking summary'!$G20=0, ROUND('RAB tracking summary'!$F20, 6)<>0, COUNTIF('RAB input'!143:143, \">0\")<>0), AND('RAB tracking summary'!$G20=0, 'RAB tracking summary'!$D20=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D30","v":"Asset Class 13"},{"$f":"'TAB input'!$E30","v":"Land"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D21>-1, 'RAB tracking summary'!$D21<0), AND('RAB tracking summary'!$G21=0, ROUND('RAB tracking summary'!$F21, 6)<>0, COUNTIF('RAB input'!144:144, \">0\")<>0), AND('RAB tracking summary'!$G21=0, 'RAB tracking summary'!$D21=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D31","v":"Asset Class 14"},{"$f":"'TAB input'!$E31","v":"Easements"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D22>-1, 'RAB tracking summary'!$D22<0), AND('RAB tracking summary'!$G22=0, ROUND('RAB tracking summary'!$F22, 6)<>0, COUNTIF('RAB input'!145:145, \">0\")<>0), AND('RAB tracking summary'!$G22=0, 'RAB tracking summary'!$D22=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D32","v":"Asset Class 15"},{"$f":"'TAB input'!$E32","v":"Equity raising costs (2003-08)"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D23>-1, 'RAB tracking summary'!$D23<0), AND('RAB tracking summary'!$G23=0, ROUND('RAB tracking summary'!$F23, 6)<>0, COUNTIF('RAB input'!146:146, \">0\")<>0), AND('RAB tracking summary'!$G23=0, 'RAB tracking summary'!$D23=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D33","v":"Asset Class 16"},{"$f":"'TAB input'!$E33","v":"Inventory Adjustment (Other non-network)"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D24>-1, 'RAB tracking summary'!$D24<0), AND('RAB tracking summary'!$G24=0, ROUND('RAB tracking summary'!$F24, 6)<>0, COUNTIF('RAB input'!147:147, \">0\")<>0), AND('RAB tracking summary'!$G24=0, 'RAB tracking summary'!$D24=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D34","v":"Asset Class 17"},{"$f":"'TAB input'!$E34","v":"Accelerated Depr"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D25>-1, 'RAB tracking summary'!$D25<0), AND('RAB tracking summary'!$G25=0, ROUND('RAB tracking summary'!$F25, 6)<>0, COUNTIF('RAB input'!148:148, \">0\")<>0), AND('RAB tracking summary'!$G25=0, 'RAB tracking summary'!$D25=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D35","v":"Asset Class 18"},{"$f":"'TAB input'!$E35","v":"Insulators - Already Decommissioned"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D26>-1, 'RAB tracking summary'!$D26<0), AND('RAB tracking summary'!$G26=0, ROUND('RAB tracking summary'!$F26, 6)<>0, COUNTIF('RAB input'!149:149, \">0\")<>0), AND('RAB tracking summary'!$G26=0, 'RAB tracking summary'!$D26=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D36","v":"Asset Class 19"},{"$f":"'TAB input'!$E36","v":"Insulators - Decommission 2022-2027"},null,-2.2204460492503131E-16,{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-2.2204460492503131E-16},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D27>-1, 'RAB tracking summary'!$D27<0), AND('RAB tracking summary'!$G27=0, ROUND('RAB tracking summary'!$F27, 6)<>0, COUNTIF('RAB input'!150:150, \">0\")<>0), AND('RAB tracking summary'!$G27=0, 'RAB tracking summary'!$D27=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D37","v":"Asset Class 20"},{"$f":"'TAB input'!$E37","v":"Polymeric Insulators"},null,76.476172803510664,{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.5409716082988103},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.4035636424546976},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.2740424624803719},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.1519553224025305},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.0368754705115624},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.9284006566674172},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.8261517253362092},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.7297712894328789},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.0675703334635824},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.406669532171229},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3259496212468371},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2498623943729659},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1781419321524336},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1105375815174636},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0468130791558503},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.98674572527717741},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.93012560482766349},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.87675485342831005},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.82644696546759833},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.77902614192754216},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.73432667566099041},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.69219237196917616},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.65247600245206472},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.6150387902205251},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.5797499246691169},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.54648610411175724},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.51513110468004453},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.48557537397595008},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.45771564805721032},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.43145459041542455},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.40670045168382768},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.44193301282300118},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1006351779359056},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.57449347304861698},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.678559348234806},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8873288109791164},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D28>-1, 'RAB tracking summary'!$D28<0), AND('RAB tracking summary'!$G28=0, ROUND('RAB tracking summary'!$F28, 6)<>0, COUNTIF('RAB input'!151:151, \">0\")<>0), AND('RAB tracking summary'!$G28=0, 'RAB tracking summary'!$D28=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D38","v":"Asset Class 21"},{"$f":"'TAB input'!$E38","v":"Instrument Transformers - Already Decommissioned"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D29>-1, 'RAB tracking summary'!$D29<0), AND('RAB tracking summary'!$G29=0, ROUND('RAB tracking summary'!$F29, 6)<>0, COUNTIF('RAB input'!152:152, \">0\")<>0), AND('RAB tracking summary'!$G29=0, 'RAB tracking summary'!$D29=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D39","v":"Asset Class 22"},{"$f":"'TAB input'!$E39","v":"Instrument Transformers - Decommission 2022-2027"},null,4.4408920985006262E-16,{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4408920985006262E-16},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D30>-1, 'RAB tracking summary'!$D30<0), AND('RAB tracking summary'!$G30=0, ROUND('RAB tracking summary'!$F30, 6)<>0, COUNTIF('RAB input'!153:153, \">0\")<>0), AND('RAB tracking summary'!$G30=0, 'RAB tracking summary'!$D30=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D40","v":"Asset Class 23"},{"$f":"'TAB input'!$E40","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D31>-1, 'RAB tracking summary'!$D31<0), AND('RAB tracking summary'!$G31=0, ROUND('RAB tracking summary'!$F31, 6)<>0, COUNTIF('RAB input'!154:154, \">0\")<>0), AND('RAB tracking summary'!$G31=0, 'RAB tracking summary'!$D31=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D41","v":"Asset Class 24"},{"$f":"'TAB input'!$E41","v":"Lease L&B 2019-20 < 20 years rem life"},null,-0.92426866829299215,{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-0.92426866829299215},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D32>-1, 'RAB tracking summary'!$D32<0), AND('RAB tracking summary'!$G32=0, ROUND('RAB tracking summary'!$F32, 6)<>0, COUNTIF('RAB input'!155:155, \">0\")<>0), AND('RAB tracking summary'!$G32=0, 'RAB tracking summary'!$D32=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D42","v":"Asset Class 25"},{"$f":"'TAB input'!$E42","v":"Lease L&B 2019-20 > 20 years rem life"},null,13.950218837018063,{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.21899900886212553},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.23078637289392587},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.24199927936203633},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25266572447422575},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.26281234004218046},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.27246445997539104},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.28164618353445769},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.29038043550174303},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.29868902341960701},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.30659269203913403},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.31411117511529985},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.3212632446778993},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.32806675790125389},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.33453870168972244},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.34069523509033578},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.34655172963844993},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35212280773715299},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35742237916625008},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36246367581198202},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.36725928470418978},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.37182117944341181},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.37616075009638072},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.38028883163456201},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.38421573098673978},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.3879512527731937},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.39150472378571993},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.39488501627461775},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.39810057010078376},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.40115941380822351},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.4040691846695933},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.40683714775482166},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.40947021407042167},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.41197495781478249},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.41435763279252413},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.41662418802889822},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.41878028262322003},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.42083129987841861},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.42278236074198217},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.42463833659185907},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.42640386139923731},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.42808334329857056},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-1.3560328713751717E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-0.60869162447351144},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D33>-1, 'RAB tracking summary'!$D33<0), AND('RAB tracking summary'!$G33=0, ROUND('RAB tracking summary'!$F33, 6)<>0, COUNTIF('RAB input'!156:156, \">0\")<>0), AND('RAB tracking summary'!$G33=0, 'RAB tracking summary'!$D33=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D43","v":"Asset Class 26"},{"$f":"'TAB input'!$E43","v":"Lease L&B 2020-21"},null,-0.46789146823101024,{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-0.46789146823101024},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D34>-1, 'RAB tracking summary'!$D34<0), AND('RAB tracking summary'!$G34=0, ROUND('RAB tracking summary'!$F34, 6)<>0, COUNTIF('RAB input'!157:157, \">0\")<>0), AND('RAB tracking summary'!$G34=0, 'RAB tracking summary'!$D34=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D44","v":"Asset Class 27"},{"$f":"'TAB input'!$E44","v":"Lease L&B 2021-22"},null,8.3646616705880278E-2,{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.3646616705880278E-2},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D35>-1, 'RAB tracking summary'!$D35<0), AND('RAB tracking summary'!$G35=0, ROUND('RAB tracking summary'!$F35, 6)<>0, COUNTIF('RAB input'!158:158, \">0\")<>0), AND('RAB tracking summary'!$G35=0, 'RAB tracking summary'!$D35=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D45","v":"Asset Class 28"},{"$f":"'TAB input'!$E45","v":"Lease L&B 2022-23"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D36>-1, 'RAB tracking summary'!$D36<0), AND('RAB tracking summary'!$G36=0, ROUND('RAB tracking summary'!$F36, 6)<>0, COUNTIF('RAB input'!159:159, \">0\")<>0), AND('RAB tracking summary'!$G36=0, 'RAB tracking summary'!$D36=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D46","v":"Asset Class 29"},{"$f":"'TAB input'!$E46","v":"Lease L&B 2023-24"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D37>-1, 'RAB tracking summary'!$D37<0), AND('RAB tracking summary'!$G37=0, ROUND('RAB tracking summary'!$F37, 6)<>0, COUNTIF('RAB input'!160:160, \">0\")<>0), AND('RAB tracking summary'!$G37=0, 'RAB tracking summary'!$D37=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D47","v":"Asset Class 30"},{"$f":"'TAB input'!$E47","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D38>-1, 'RAB tracking summary'!$D38<0), AND('RAB tracking summary'!$G38=0, ROUND('RAB tracking summary'!$F38, 6)<>0, COUNTIF('RAB input'!161:161, \">0\")<>0), AND('RAB tracking summary'!$G38=0, 'RAB tracking summary'!$D38=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D48","v":"Asset Class 31"},{"$f":"'TAB input'!$E48","v":"Lease L&B 2025-26"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D39>-1, 'RAB tracking summary'!$D39<0), AND('RAB tracking summary'!$G39=0, ROUND('RAB tracking summary'!$F39, 6)<>0, COUNTIF('RAB input'!162:162, \">0\")<>0), AND('RAB tracking summary'!$G39=0, 'RAB tracking summary'!$D39=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D49","v":"Asset Class 32"},{"$f":"'TAB input'!$E49","v":"Lease L&B 2026-27"},null,{"$f":"SUM(H91:XFD91)","v":-2.1684043449710089E-19},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5490294701883979E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-2.0115560437707669E-4},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-1.3478738658113214E-3},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D40>-1, 'RAB tracking summary'!$D40<0), AND('RAB tracking summary'!$G40=0, ROUND('RAB tracking summary'!$F40, 6)<>0, COUNTIF('RAB input'!163:163, \">0\")<>0), AND('RAB tracking summary'!$G40=0, 'RAB tracking summary'!$D40=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D50","v":"Asset Class 33"},{"$f":"'TAB input'!$E50","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D41>-1, 'RAB tracking summary'!$D41<0), AND('RAB tracking summary'!$G41=0, ROUND('RAB tracking summary'!$F41, 6)<>0, COUNTIF('RAB input'!164:164, \">0\")<>0), AND('RAB tracking summary'!$G41=0, 'RAB tracking summary'!$D41=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D51","v":"Asset Class 34"},{"$f":"'TAB input'!$E51","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D42>-1, 'RAB tracking summary'!$D42<0), AND('RAB tracking summary'!$G42=0, ROUND('RAB tracking summary'!$F42, 6)<>0, COUNTIF('RAB input'!165:165, \">0\")<>0), AND('RAB tracking summary'!$G42=0, 'RAB tracking summary'!$D42=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D52","v":"Asset Class 35"},{"$f":"'TAB input'!$E52","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D43>-1, 'RAB tracking summary'!$D43<0), AND('RAB tracking summary'!$G43=0, ROUND('RAB tracking summary'!$F43, 6)<>0, COUNTIF('RAB input'!166:166, \">0\")<>0), AND('RAB tracking summary'!$G43=0, 'RAB tracking summary'!$D43=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D53","v":"Asset Class 36"},{"$f":"'TAB input'!$E53","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D44>-1, 'RAB tracking summary'!$D44<0), AND('RAB tracking summary'!$G44=0, ROUND('RAB tracking summary'!$F44, 6)<>0, COUNTIF('RAB input'!167:167, \">0\")<>0), AND('RAB tracking summary'!$G44=0, 'RAB tracking summary'!$D44=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D54","v":"Asset Class 37"},{"$f":"'TAB input'!$E54","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D45>-1, 'RAB tracking summary'!$D45<0), AND('RAB tracking summary'!$G45=0, ROUND('RAB tracking summary'!$F45, 6)<>0, COUNTIF('RAB input'!168:168, \">0\")<>0), AND('RAB tracking summary'!$G45=0, 'RAB tracking summary'!$D45=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D55","v":"Asset Class 38"},{"$f":"'TAB input'!$E55","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D46>-1, 'RAB tracking summary'!$D46<0), AND('RAB tracking summary'!$G46=0, ROUND('RAB tracking summary'!$F46, 6)<>0, COUNTIF('RAB input'!169:169, \">0\")<>0), AND('RAB tracking summary'!$G46=0, 'RAB tracking summary'!$D46=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D56","v":"Asset Class 39"},{"$f":"'TAB input'!$E56","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D47>-1, 'RAB tracking summary'!$D47<0), AND('RAB tracking summary'!$G47=0, ROUND('RAB tracking summary'!$F47, 6)<>0, COUNTIF('RAB input'!170:170, \">0\")<>0), AND('RAB tracking summary'!$G47=0, 'RAB tracking summary'!$D47=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D57","v":"Asset Class 40"},{"$f":"'TAB input'!$E57","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D48>-1, 'RAB tracking summary'!$D48<0), AND('RAB tracking summary'!$G48=0, ROUND('RAB tracking summary'!$F48, 6)<>0, COUNTIF('RAB input'!171:171, \">0\")<>0), AND('RAB tracking summary'!$G48=0, 'RAB tracking summary'!$D48=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D58","v":"Asset Class 41"},{"$f":"'TAB input'!$E58","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D49>-1, 'RAB tracking summary'!$D49<0), AND('RAB tracking summary'!$G49=0, ROUND('RAB tracking summary'!$F49, 6)<>0, COUNTIF('RAB input'!172:172, \">0\")<>0), AND('RAB tracking summary'!$G49=0, 'RAB tracking summary'!$D49=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D59","v":"Asset Class 42"},{"$f":"'TAB input'!$E59","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D50>-1, 'RAB tracking summary'!$D50<0), AND('RAB tracking summary'!$G50=0, ROUND('RAB tracking summary'!$F50, 6)<>0, COUNTIF('RAB input'!173:173, \">0\")<>0), AND('RAB tracking summary'!$G50=0, 'RAB tracking summary'!$D50=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D60","v":"Asset Class 43"},{"$f":"'TAB input'!$E60","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D51>-1, 'RAB tracking summary'!$D51<0), AND('RAB tracking summary'!$G51=0, ROUND('RAB tracking summary'!$F51, 6)<>0, COUNTIF('RAB input'!174:174, \">0\")<>0), AND('RAB tracking summary'!$G51=0, 'RAB tracking summary'!$D51=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D61","v":"Asset Class 44"},{"$f":"'TAB input'!$E61","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D52>-1, 'RAB tracking summary'!$D52<0), AND('RAB tracking summary'!$G52=0, ROUND('RAB tracking summary'!$F52, 6)<>0, COUNTIF('RAB input'!175:175, \">0\")<>0), AND('RAB tracking summary'!$G52=0, 'RAB tracking summary'!$D52=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D62","v":"Asset Class 45"},{"$f":"'TAB input'!$E62","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D53>-1, 'RAB tracking summary'!$D53<0), AND('RAB tracking summary'!$G53=0, ROUND('RAB tracking summary'!$F53, 6)<>0, COUNTIF('RAB input'!176:176, \">0\")<>0), AND('RAB tracking summary'!$G53=0, 'RAB tracking summary'!$D53=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D63","v":"Asset Class 46"},{"$f":"'TAB input'!$E63","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D54>-1, 'RAB tracking summary'!$D54<0), AND('RAB tracking summary'!$G54=0, ROUND('RAB tracking summary'!$F54, 6)<>0, COUNTIF('RAB input'!177:177, \">0\")<>0), AND('RAB tracking summary'!$G54=0, 'RAB tracking summary'!$D54=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D64","v":"Asset Class 47"},{"$f":"'TAB input'!$E64","v":0},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D55>-1, 'RAB tracking summary'!$D55<0), AND('RAB tracking summary'!$G55=0, ROUND('RAB tracking summary'!$F55, 6)<>0, COUNTIF('RAB input'!178:178, \">0\")<>0), AND('RAB tracking summary'!$G55=0, 'RAB tracking summary'!$D55=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D65","v":"Asset Class 48"},{"$f":"'TAB input'!$E65","v":"Buildings - capital works"},null,14.292261768250023,{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35778053575000002},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35788265875000003},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35771152249999999},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35771949999999969},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.33884880000001338},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D56>-1, 'RAB tracking summary'!$D56<0), AND('RAB tracking summary'!$G56=0, ROUND('RAB tracking summary'!$F56, 6)<>0, COUNTIF('RAB input'!179:179, \">0\")<>0), AND('RAB tracking summary'!$G56=0, 'RAB tracking summary'!$D56=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D66","v":"Asset Class 49"},{"$f":"'TAB input'!$E66","v":"In-house software"},null,63.397189415761041,{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":16.744860913832817},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":14.913010006092597},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":13.004198825835626},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":10.843149520000001},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.8919701499999988},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D57>-1, 'RAB tracking summary'!$D57<0), AND('RAB tracking summary'!$G57=0, ROUND('RAB tracking summary'!$F57, 6)<>0, COUNTIF('RAB input'!180:180, \">0\")<>0), AND('RAB tracking summary'!$G57=0, 'RAB tracking summary'!$D57=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D67","v":"Asset Class 50"},{"$f":"'TAB input'!$E67","v":"Equity raising costs"},null,0,{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('RAB tracking summary'!$D58>-1, 'RAB tracking summary'!$D58<0), AND('RAB tracking summary'!$G58=0, ROUND('RAB tracking summary'!$F58, 6)<>0, COUNTIF('RAB input'!181:181, \">0\")<>0), AND('RAB tracking summary'!$G58=0, 'RAB tracking summary'!$D58=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($BP$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[]
[]
[null,null,null,"Year",null,{"$f":"INDEX('TAB input'!$4:$4, 1, LOOKUP(2,1/('TAB input'!$10:$10<>\"\"),COLUMN('TAB input'!$10:$10))-2)","v":"2020-21"},{"$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":"2021-22"},{"$f":"IF(LEN(G112)>4,CONCATENATE(LEFT(G112,4)+1&\"-\"&IF(RIGHT(G112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G112, 2)=\"99\", \"00\", RIGHT(G112,2)+1)),G112+1)","v":"2022-23"},{"$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":"2023-24"},"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32"]
[null,null,null,"RFM actual TAB depreciation output"]
[]
[null,null,null,"Actual TAB depreciation ($m, nominal)",null,null,{"$f":"SUM(G116:G165)","v":0},{"$f":"SUM(H116:H165)","v":168.56775468521423},156.93161136541164,189.78893569415013,167.54273944571057,192.50283478932511,0,0,0,0,0]
[null,null,null,null,{"$f":"'TAB input'!E18","v":"Secondary"},null,{"$f":"IF(COUNT($F116:F116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:G116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":31.329200704809004},{"$f":"IF(COUNT($F116:H116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":33.374016170445422},{"$f":"IF(COUNT($F116:I116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":34.772797431732812},{"$f":"IF(COUNT($F116:J116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":38.101220241335959},{"$f":"IF(COUNT($F116:K116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":41.578837819458904},{"$f":"IF(COUNT($F116:L116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:M116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:N116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:O116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:P116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E19","v":"Switchgear"},null,{"$f":"IF(COUNT($F117:F117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:G117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":24.12565252353188},{"$f":"IF(COUNT($F117:H117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":27.852452815732882},{"$f":"IF(COUNT($F117:I117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":27.419360031654719},{"$f":"IF(COUNT($F117:J117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":27.948754614005232},{"$f":"IF(COUNT($F117:K117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":30.944209387500255},{"$f":"IF(COUNT($F117:L117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:M117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:N117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:O117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:P117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E20","v":"Transformers"},null,{"$f":"IF(COUNT($F118:F118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:G118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":13.828396843819554},{"$f":"IF(COUNT($F118:H118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":14.63898742327175},{"$f":"IF(COUNT($F118:I118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":14.89678019978594},{"$f":"IF(COUNT($F118:J118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":16.094291124644691},{"$f":"IF(COUNT($F118:K118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":20.642915585283042},{"$f":"IF(COUNT($F118:L118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:M118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:N118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:O118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:P118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E21","v":"Reactive"},null,{"$f":"IF(COUNT($F119:F119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:G119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.1053514822631918},{"$f":"IF(COUNT($F119:H119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.1995013936937209},{"$f":"IF(COUNT($F119:I119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.2676750309535052},{"$f":"IF(COUNT($F119:J119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.1905004039643972},{"$f":"IF(COUNT($F119:K119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.243457947379337},{"$f":"IF(COUNT($F119:L119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:M119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:N119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:O119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:P119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E22","v":"Towers and Conductor"},null,{"$f":"IF(COUNT($F120:F120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:G120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":30.557171085403837},{"$f":"IF(COUNT($F120:H120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":31.737581675487704},{"$f":"IF(COUNT($F120:I120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":61.563702327467759},{"$f":"IF(COUNT($F120:J120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":37.308035226280758},{"$f":"IF(COUNT($F120:K120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":36.97760863168925},{"$f":"IF(COUNT($F120:L120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:M120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:N120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:O120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:P120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E23","v":"Establishment"},null,{"$f":"IF(COUNT($F121:F121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:G121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":9.7200659232958309},{"$f":"IF(COUNT($F121:H121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":9.6381679441572192},{"$f":"IF(COUNT($F121:I121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.60295587543543},{"$f":"IF(COUNT($F121:J121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.239557792290858},{"$f":"IF(COUNT($F121:K121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":12.442013408517802},{"$f":"IF(COUNT($F121:L121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:M121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:N121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:O121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:P121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E24","v":"Communications"},null,{"$f":"IF(COUNT($F122:F122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:G122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.417261410661006},{"$f":"IF(COUNT($F122:H122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.146143493150873},{"$f":"IF(COUNT($F122:I122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.055114263180711},{"$f":"IF(COUNT($F122:J122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.771277292768454},{"$f":"IF(COUNT($F122:K122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":15.001750617631263},{"$f":"IF(COUNT($F122:L122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:M122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:N122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:O122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:P122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E25","v":"Inventory"},null,{"$f":"IF(COUNT($F123:F123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:G123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:H123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:I123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:J123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:K123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:L123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:M123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:N123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:O123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:P123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E26","v":"IT"},null,{"$f":"IF(COUNT($F124:F124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:G124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":11.488834464919401},{"$f":"IF(COUNT($F124:H124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":12.45568869551475},{"$f":"IF(COUNT($F124:I124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":9.8371700712468702},{"$f":"IF(COUNT($F124:J124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.2581668258475234},{"$f":"IF(COUNT($F124:K124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.7258508967917958},{"$f":"IF(COUNT($F124:L124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:M124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:N124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:O124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:P124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E27","v":"Vehicles"},null,{"$f":"IF(COUNT($F125:F125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:G125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.9785449753973409E-2},{"$f":"IF(COUNT($F125:H125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":9.0748442960945808E-2},{"$f":"IF(COUNT($F125:I125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.9826992159202711E-2},{"$f":"IF(COUNT($F125:J125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.26142624252577373},{"$f":"IF(COUNT($F125:K125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.26562729508222788},{"$f":"IF(COUNT($F125:L125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:M125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:N125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:O125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:P125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E28","v":"Other (non-network)"},null,{"$f":"IF(COUNT($F126:F126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:G126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.5078282157861311},{"$f":"IF(COUNT($F126:H126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.4005203841272063},{"$f":"IF(COUNT($F126:I126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.5868900383812532},{"$f":"IF(COUNT($F126:J126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.68328381228975},{"$f":"IF(COUNT($F126:K126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.7006995949890267},{"$f":"IF(COUNT($F126:L126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:M126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:N126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:O126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:P126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E29","v":"Premises"},null,{"$f":"IF(COUNT($F127:F127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:G127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.6737566730181481E-2},{"$f":"IF(COUNT($F127:H127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.6737566730181481E-2},{"$f":"IF(COUNT($F127:I127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.6737566730181481E-2},{"$f":"IF(COUNT($F127:J127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.6737566730181481E-2},{"$f":"IF(COUNT($F127:K127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.7925166730181489E-2},{"$f":"IF(COUNT($F127:L127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:M127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:N127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:O127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:P127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E30","v":"Land"},null,{"$f":"IF(COUNT($F128:F128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:G128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:H128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:I128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:J128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:K128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:L128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:M128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:N128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:O128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:P128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E31","v":"Easements"},null,{"$f":"IF(COUNT($F129:F129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:G129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:H129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:I129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:J129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:K129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:L129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:M129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:N129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:O129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:P129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E32","v":"Equity raising costs (2003-08)"},null,{"$f":"IF(COUNT($F130:F130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:G130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:H130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:I130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:J130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:K130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:L130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:M130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:N130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:O130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:P130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E33","v":"Inventory Adjustment (Other non-network)"},null,{"$f":"IF(COUNT($F131:F131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:G131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:H131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:I131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:J131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:K131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:L131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:M131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:N131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:O131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:P131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E34","v":"Accelerated Depr"},null,{"$f":"IF(COUNT($F132:F132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:G132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:H132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:I132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:J132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:K132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:L132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:M132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:N132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:O132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:P132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E35","v":"Insulators - Already Decommissioned"},null,{"$f":"IF(COUNT($F133:F133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:G133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":7.6466377528563187},{"$f":"IF(COUNT($F133:H133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:I133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:J133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:K133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:L133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:M133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:N133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:O133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:P133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E36","v":"Insulators - Decommission 2022-2027"},null,{"$f":"IF(COUNT($F134:F134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:G134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.44443475497484297},{"$f":"IF(COUNT($F134:H134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.44443475497484297},{"$f":"IF(COUNT($F134:I134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.44443475497484297},{"$f":"IF(COUNT($F134:J134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.44443475497484297},{"$f":"IF(COUNT($F134:K134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.44443475497484286},{"$f":"IF(COUNT($F134:L134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:M134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:N134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:O134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:P134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E37","v":"Polymeric Insulators"},null,{"$f":"IF(COUNT($F135:F135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:G135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.2611485640974918},{"$f":"IF(COUNT($F135:H135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.5577671703687672},{"$f":"IF(COUNT($F135:I135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.5555306621445668},{"$f":"IF(COUNT($F135:J135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.2569025506381148},{"$f":"IF(COUNT($F135:K135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.2593724756001619},{"$f":"IF(COUNT($F135:L135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:M135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:N135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:O135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:P135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E38","v":"Instrument Transformers - Already Decommissioned"},null,{"$f":"IF(COUNT($F136:F136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:G136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":14.684884289043364},{"$f":"IF(COUNT($F136:H136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:I136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:J136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:K136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:L136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:M136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:N136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:O136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:P136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E39","v":"Instrument Transformers - Decommission 2022-2027"},null,{"$f":"IF(COUNT($F137:F137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:G137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.78227732655966142},{"$f":"IF(COUNT($F137:H137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.78227732655966142},{"$f":"IF(COUNT($F137:I137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.78227732655966142},{"$f":"IF(COUNT($F137:J137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.78227732655966142},{"$f":"IF(COUNT($F137:K137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.78227732655966165},{"$f":"IF(COUNT($F137:L137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:M137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:N137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:O137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:P137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E40","v":0},null,{"$f":"IF(COUNT($F138:F138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:G138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:H138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:I138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:J138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:K138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:L138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:M138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:N138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:O138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:P138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E41","v":"Lease L&B 2019-20 < 20 years rem life"},null,{"$f":"IF(COUNT($F139:F139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:G139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.5867943757925311},{"$f":"IF(COUNT($F139:H139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.5867943757925311},{"$f":"IF(COUNT($F139:I139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.5867943757925311},{"$f":"IF(COUNT($F139:J139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.5867943757925311},{"$f":"IF(COUNT($F139:K139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.5867943757925311},{"$f":"IF(COUNT($F139:L139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:M139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:N139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:O139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:P139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E42","v":"Lease L&B 2019-20 > 20 years rem life"},null,{"$f":"IF(COUNT($F140:F140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:G140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.46086535304555443},{"$f":"IF(COUNT($F140:H140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.46086535304555443},{"$f":"IF(COUNT($F140:I140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.46086535304555443},{"$f":"IF(COUNT($F140:J140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.46086535304555443},{"$f":"IF(COUNT($F140:K140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.46086535304555443},{"$f":"IF(COUNT($F140:L140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:M140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:N140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:O140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:P140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E43","v":"Lease L&B 2020-21"},null,{"$f":"IF(COUNT($F141:F141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:G141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.4176748911573564},{"$f":"IF(COUNT($F141:H141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.4176748911573564},{"$f":"IF(COUNT($F141:I141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.4176748911573564},{"$f":"IF(COUNT($F141:J141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.4176748911573564},{"$f":"IF(COUNT($F141:K141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.4176748911573564},{"$f":"IF(COUNT($F141:L141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:M141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:N141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:O141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:P141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E44","v":"Lease L&B 2021-22"},null,{"$f":"IF(COUNT($F142:F142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:G142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.26156257171311975},{"$f":"IF(COUNT($F142:H142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:I142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:J142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:K142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:L142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:M142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:N142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:O142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:P142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E45","v":"Lease L&B 2022-23"},null,{"$f":"IF(COUNT($F143:F143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:G143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:H143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:I143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:J143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:K143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:L143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:M143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:N143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:O143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:P143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E46","v":"Lease L&B 2023-24"},null,{"$f":"IF(COUNT($F144:F144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:G144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:H144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:I144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:J144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:K144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:L144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:M144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:N144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:O144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:P144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E47","v":0},null,{"$f":"IF(COUNT($F145:F145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:G145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:H145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:I145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:J145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:K145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:L145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:M145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:N145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:O145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:P145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E48","v":"Lease L&B 2025-26"},null,{"$f":"IF(COUNT($F146:F146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:G146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:H146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:I146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:J146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:K146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:L146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:M146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:N146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:O146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:P146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E49","v":"Lease L&B 2026-27"},null,{"$f":"IF(COUNT($F147:F147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:G147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:H147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:I147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:J147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.1404712760957614E-3},{"$f":"IF(COUNT($F147:K147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.8625115590721406E-3},{"$f":"IF(COUNT($F147:L147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:M147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:N147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:O147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:P147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E50","v":0},null,{"$f":"IF(COUNT($F148:F148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:G148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:H148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:I148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:J148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:K148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:L148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:M148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:N148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:O148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:P148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E51","v":0},null,{"$f":"IF(COUNT($F149:F149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:G149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:H149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:I149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:J149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:K149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:L149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:M149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:N149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:O149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:P149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E52","v":0},null,{"$f":"IF(COUNT($F150:F150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:G150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:H150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:I150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:J150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:K150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:L150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:M150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:N150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:O150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:P150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E53","v":0},null,{"$f":"IF(COUNT($F151:F151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:G151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:H151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:I151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:J151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:K151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:L151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:M151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:N151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:O151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:P151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E54","v":0},null,{"$f":"IF(COUNT($F152:F152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:G152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:H152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:I152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:J152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:K152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:L152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:M152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:N152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:O152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:P152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E55","v":0},null,{"$f":"IF(COUNT($F153:F153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:G153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:H153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:I153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:J153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:K153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:L153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:M153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:N153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:O153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:P153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E56","v":0},null,{"$f":"IF(COUNT($F154:F154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:G154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:H154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:I154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:J154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:K154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:L154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:M154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:N154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:O154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:P154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E57","v":0},null,{"$f":"IF(COUNT($F155:F155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:G155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:H155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:I155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:J155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:K155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:L155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:M155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:N155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:O155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:P155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E58","v":0},null,{"$f":"IF(COUNT($F156:F156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:G156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:H156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:I156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:J156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:K156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:L156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:M156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:N156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:O156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:P156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E59","v":0},null,{"$f":"IF(COUNT($F157:F157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:G157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:H157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:I157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:J157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:K157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:L157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:M157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:N157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:O157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:P157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E60","v":0},null,{"$f":"IF(COUNT($F158:F158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:G158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:H158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:I158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:J158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:K158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:L158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:M158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:N158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:O158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:P158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E61","v":0},null,{"$f":"IF(COUNT($F159:F159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:G159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:H159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:I159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:J159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:K159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:L159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:M159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:N159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:O159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:P159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E62","v":0},null,{"$f":"IF(COUNT($F160:F160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:G160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:H160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:I160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:J160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:K160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:L160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:M160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:N160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:O160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:P160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E63","v":0},null,{"$f":"IF(COUNT($F161:F161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:G161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:H161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:I161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:J161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:K161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:L161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:M161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:N161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:O161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:P161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E64","v":0},null,{"$f":"IF(COUNT($F162:F162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:G162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:H162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:I162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:J162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:K162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:L162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:M162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:N162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:O162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:P162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E65","v":"Buildings - capital works"},null,{"$f":"IF(COUNT($F163:F163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:G163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.0849199999999997E-3},{"$f":"IF(COUNT($F163:H163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":-6.9475729999999994E-3},{"$f":"IF(COUNT($F163:I163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":3.8811325000000002E-4},{"$f":"IF(COUNT($F163:J163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.1035749999999986E-5},{"$f":"IF(COUNT($F163:K163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.8931735750000001E-2},{"$f":"IF(COUNT($F163:L163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:M163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:N163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:O163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:P163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E66","v":"In-house software"},null,{"$f":"IF(COUNT($F164:F164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:G164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.82110421499999997},{"$f":"IF(COUNT($F164:H164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.0981990612402193},{"$f":"IF(COUNT($F164:I164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.4119603884971905},{"$f":"IF(COUNT($F164:J164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":6.6783375438328161},{"$f":"IF(COUNT($F164:K164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":10.929725013832815},{"$f":"IF(COUNT($F164:L164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:M164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:N164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:O164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:P164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E67","v":"Equity raising costs"},null,{"$f":"IF(COUNT($F165:F165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:G165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:H165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:I165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:J165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:K165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:L165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:M165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:N165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:O165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:P165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]